AI assistant
DEXUS — Interim / Quarterly Report 2009
Feb 17, 2009
64807_rns_2009-02-17_c75f954b-e5bf-4544-983e-c7f849bc1804.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

DEXUS Funds Management Limited ABN 24 060 920 783 AFSL: 238163
Level 9, 343 George Street Sydney NSW 2000
PO Box R1822 Royal Exchange NSW 1225
Telephone 02 9017 1100 Direct 03 8611 2930 Facsimile 03 8611 2910
Email: [email protected]
Dear Sir / Madam
DEXUS Property Group (ASX: DXS) Results for announcement to the market
DEXUS Funds Management Limited, as responsible entity for DEXUS Property Group (DXS), provides the following documents to the Australian Stock Exchange:
- Appendix 4D Statement "Results for announcement to the market"; and
- Financial Statements of DEXUS Diversified Trust for the period ending 31 December 2008, including an Independent Auditor's Review Report from PricewaterhouseCoopers.
For further information, please contact:
| CEO, DEXUS Property Group: | Victor Hoog Antink | (02) 9017 1129 |
|---|---|---|
| Investor Relations: | Karol O'Reilly | (03) 8611 2930 |
| Media Relations: | Emma Parry | (02) 9017 1133 |
Yours sincerely
Tanya Cox Company Secretary
18 February 2009
The Manager
20 Bridge Street Sydney NSW 2000
Australian Stock Exchange Limited
DEXUS Property Group (ASX: DXS) Appendix 4D
Results for announcement to the market
DEXUS Property Group ARSN 089 324 541
Financial reporting for the half year ended 31 December 2008
| DEXUS Diversified Trust | Note 1 | |||
|---|---|---|---|---|
| (ARSN 089 324 541) | ||||
| 31 Dec 2008 | 31 Dec 2007 | % change | ||
| \$'000 | \$'000 | |||
| Revenue from ordinary activities | 373,087 | 344,538 | 8.3% | |
| Earnings from operating activities | 251,400 | 254,400 | -1.2% | |
| Net profit attributable to security holders after tax and after minority interests |
(954,260) | 432,680 | -320.6% | |
| Distributions per security for the period ending | CPU | CPU | ||
| 31 December | Note 2 | 3.80 | 5.90 | -35.6% |
| \$'000 | \$'000 | |||
| Total assets | 9,574,976 | 9,692,728 | -1.2% | |
| Total borrowings | 3,455,303 | 2,876,271 | 20.1% | |
| Security holders equity | 4,862,417 | 5,585,453 | -12.9% | |
| Market capitalisation | 2,850,987 | 5,864,132 | -51.4% | |
| \$ per unit | \$ per unit | |||
| Net tangible assets (excluding minority interests) | \$1.33 | \$1.90 | -30.0% | |
| Securities price | \$0.82 | \$2.00 | -59.0% | |
| Securities on issue ('000) | 3,476,813 | 2,932,066 | 18.6% | |
| Record date | 31 Dec 2008 | 31 Dec 2007 | ||
| Payment date | 27 Feb 2009 | 29 Feb 2008 |

Distribution Reinvestment Plan (DRP)
DXS operates a DRP and details of the terms and conditions can be obtained from the DXS website at www.dexus.com
The record date for DRP election notices for the distribution period ending 31 December 2008 was 31 December 2008.
New entities
No new entities were acquired during the half year ended 31 December 2008.
Results commentary
DEXUS Property Group's distribution for the half year has decreased 35.6% to 3.8 cents per security primarily as a result of a reduction in the pay out ratio to 70% of funds from operations. Total assets decreased 1.2% over the period to \$9.6 billion at 31 December 2008. Net tangible assets per security decreased 30% to \$1.33 per security. Gearing (net of cash) has increased to 37.3% as at 31 December 2008. Specific movements in the Income Statement for the half year ended 31 December 2008 were:
- Revenue from ordinary activities was \$373 million (2007: \$345 million), up 8.3% primarily as a result of:
- Asset, property and development management fees resulting from the internalisation and consolidation of the management company from 21 February 2008
- Acquisition of Toronto, Canada in December 2007 and Perris, California in January 2008
- Currency impact in respect of international assets
- An increase in income arising from the underlying property portfolio
offset by:
- Disposal of the retail properties to DEXUS Wholesale Property Fund for \$950 million in October 2007
- Demolition of the Bligh St properties in Sydney and Albert St car park in Brisbane in early 2008
- Earnings from operating activities were \$251 million (2007: \$254 million) down 1.2 % primarily as a result of:
- Disposal of the retail properties to DEXUS Wholesale Property Fund for \$950 million in October 2007
- Profits arising from the sale of a 50% interest in the Coles Chilled Distribution Facility at North Laverton in the December 2007 period
- An increase in income arising from the underlying property portfolio
offset by:
- Asset, property and development management fees resulting from the internalisation and consolidation of the management company from 21 February 2008
- Acquisition of Toronto, Canada in December 2007 and Perris, California in January 2008
- Currency impacts in respect of international assets
-
Demolition of the Bligh St properties in Sydney and Albert St car park in Brisbane in early 2008
-
Net loss attributed to security holders after minority interests was \$954 million (2007: profit of \$433 million) down 320.6%, primarily as a result of:
- Impact of revaluation and impairments during the period compared to the prior period
- Net movements in the fair value of derivatives
- Profits arising from the sale of a 50% interest in the Coles Chilled Distribution Facility at North Laverton in the December 2007 period
offset by:
- Asset, property and development management fees resulting from the internalisation and consolidation of the management company from 21 February 2008
- Acquisition of CalWests 20% minority interest in the US JV in October 2007
Funds from operations per security was 5.43 cents (2007: 5.9 cents) resulting in a distribution per security of 3.8 cents (2007: 5.9 cents) a decrease of 35.6% primarily as a result of a reduction in the pay out ratio to 70% of funds from operations and the movement in earnings from operating activities referred to above.
Specific movements in the Balance Sheet for the half year ended 31 December 2008 were:
- Impact of revaluations and impairments during the period offset by currency impact in respect of international assets (\$825.3 million), recognition of the management rights, acquisitions and capital expenditure resulted in a decrease in total assets of 1.2% to \$9.6 billion (December 2007: \$9.7 billion).
- Total borrowings for the group increased 20.1% to \$3.5 billion (December 2007: \$2.9 billion) primarily as a result of currency impact (\$605.8 million) in relation to foreign denominated borrowings together with capital expenditure incurred during the period. This was partially offset by the December 2008 placement proceeds. Gearing (net of cash), on a look through basis, as at 31 December 2008 was 37.3% (December 2007: 31.3%).
- To ensure that group NTA is not impacted by currency fluctuations, the group has a fully hedged balance sheet, whereby currency translation movements in assets and liabilities are offsetting. This is represented by the natural hedge position reflected above. That is, currency related movements in international assets of \$825.3 million, and broadly equivalent movements in international liabilities of \$804.2 million, represented by movement in foreign denominated borrowings of \$605.8 million and unrealised currency movement in the value of cross currency swaps of \$198.4 million liability.
- Net tangible assets per security were \$1.33 (December 2007: \$1.90), a decrease of 30 % primarily as a result of revaluations and impairments, movement in fair value of derivatives and impact of placement and DRP during the period.
For additional information regarding the results of DEXUS Property Group for the half year ended 31 December 2008, refer to the attached ASX Release. Attached with this Appendix 4D is a copy of the Financial Statements for the half year ended 31 December 2008, together with the Independent Auditors Review Report from PricewaterhouseCoopers.

Notes
Note 1: For the purposes of statutory reporting, the stapled entity, known as DXS, must be accounted for as a consolidated group. Accordingly, one of the stapled entities must be the "deemed acquirer" of all other entities in the group. DEXUS Diversified Trust has been chosen as the deemed acquirer of the balance of the DXS stapled entities, comprising DEXUS Industrial Trust, DEXUS Office Trust and DEXUS Operations Trust.
Note 2: The distribution for the period 1 July 2008 to 31 December 2008 is the aggregate of the distributions from DEXUS Diversified Trust, DEXUS Industrial Trust and DEXUS Office Trust. The Annual Tax Statement, issued as at 30 June 2009, will provide details of the components of DXS' distributions.

FINANCIAL STATEMENTS DEXUS DIVERSIFIED TRUST
(ARSN 089 324 541)
HALF YEAR FINANCIAL REPORT 31 DECEMBER 2008
| Contents | Page | |
|---|---|---|
| Directors' Report | 1 | |
| Auditor's Independence Declaration | 3 | |
| Income Statement | 4 | |
| Balance Sheet | 5 | |
| Statement of Changes in Equity | 6 | |
| Cash Flow Statement | 7 | |
| Notes to the Financial Statements | 8 | |
| Directors' Declaration | 28 | |
| Independent Auditor's Review Report | 29 |
DEXUS Property Group (ASX Code: DXS), consists of DEXUS Diversified Trust (DDF), DEXUS Industrial Trust (DIT), DEXUS Office Trust (DOT), and DEXUS Operations Trust (DXO), (DXS).
Under Australian equivalents to International Financial Reporting Standards (AIFRS), DDF has been deemed the parent entity for accounting purposes. Therefore the DDF consolidated Financial Statements include all entities forming part of DXS.
All press releases, financial reports and other information are available on our website: www.dexus.com
DEXUS DIVERSIFIED TRUST Page 1 of 30 DIRECTORS' REPORT FOR THE HALF YEAR ENDED 31 DECEMBER 2008
The Directors of DEXUS Funds Management Limited (DXFM) as Responsible Entity of DEXUS Diversified Trust (DDF or the Trust) and its consolidated entities, DEXUS Property Group (DXS or the Group) present their Directors' Report together with the consolidated Financial Statements for the half year ended 31 December 2008.
The Trust together with DEXUS Industrial Trust, DEXUS Office Trust and DEXUS Operations Trust form the DEXUS Property Group stapled security.
Directors
The following persons were Directors or Alternate Directors of DXFM at all times during the half year and up to the date of this Directors' Report:
C T Beare BSc, BE (Hons), MBA, PhD, FAICD 1,5,6
- E A Alexander AM, BComm, FCA, FAICD, FCPA 1,2,3,4,6
- B R Brownjohn, BComm 1,2,3,6
- S F Ewen OAM, FILE 1,5
- V P Hoog Antink, BComm, MBA, FCA, FAPI, FRICS, MAICD
- C B Leitner III, BA
- B E Scullin, BEc 1,2,3,4,5 A J Fay, BAg.Ec (Hons), ASIA (Alternate to C B Leitner)
1 Independent Director
- 2 Audit Committee Member
- 3 Risk Committee Member
- 4 Compliance Committee Member
- 5 Nomination and Remuneration Committee Member
6 Finance Committee Member
No Directors held an interest in the Trust as at 31 December 2008 or at the date of this report.
Review and results of operations
During the half year, the operations of DEXUS Property Group consisted of investment in real property in Australia, Europe, New Zealand, Canada and the United States.
The results for the half year ended 31 December 2008 were:
- (Loss)/profit attributable to stapled security holders was (\$954.3 million) (2007: \$432.7 million);
- Funds From Operations (FFO)1 was \$188.7 million (2007: \$173.0 million);
- Distributions paid and payable to stapled security holders was \$132.1 million being 70% of FFO (2007: \$173.0 million);
- Total assets were \$9.6 billion (Jun 2008: \$9.3 billion); and
- Net assets were \$5.1 billion (Jun 2008: \$5.8 billion).
Significant changes in the state of affairs
The Directors are not aware of any matter or circumstance, not otherwise dealt with in this Directors' Report or the Financial Statements that has significantly or may significantly affect the operations of DXS, the results of those operations, or the state of the DXS's affairs in future financial years.
Rounding of amounts and currency
DXS is a registered scheme of a kind referred to in Class Order 98/0100, issued by the Australian Securities and Investments Commission, relating to the "rounding off" of amounts in this Directors' Report and the Financial Statements. Amounts in this Directors' Report and Financial Statements have been rounded off in accordance with that Class Order to the nearest thousand dollars, unless otherwise indicated. All figures in this Directors' Report and the Financial Statements, except where otherwise stated, are expressed in Australian dollars.
1 Funds From Operations (FFO) or distributable income is often used as a measure of real estate operating performance after finance costs and taxes. It represents AIFRS profit after tax attributable to stapled security holders adjusted for: property revaluations, derivative and FX mark to market impacts, amortisation of tenant incentives and lease commissions, profit and loss on sale of assets, straight line rent adjustments, deferred tax expense and DEXUS RENTS Trust capital distribution
DEXUS DIVERSIFIED TRUST Page 4 of 30 INCOME STATEMENT FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| Notes | 31 Dec 2008 \$'000 |
31 Dec 2007 \$'000 |
|
|---|---|---|---|
| Revenue from ordinary activities | |||
| Property revenue | 342,767 | 339,304 | |
| Management fee income | 28,333 | - | |
| Interest revenue | 1,987 | 5,234 | |
| Total revenue from ordinary activities | 373,087 | 344,538 | |
| Share of net profits of associates accounted for using the equity method | 27 | 1,472 | |
| Net (loss)/gain on sale of investment properties | (437) | 7,285 | |
| Net fair value gain of investment properties Net foreign exchange gain |
- 154 |
336,090 2,220 |
|
| Other income | 523 | 67 | |
| Total income | 373,354 | 691,672 | |
| Expenses | |||
| Property expenses | (82,630) | (82,192) | |
| Responsible Entity fees | - | (17,243) | |
| Finance costs | 2 | (485,817) | (144,776) |
| Net fair value loss of investment properties | (702,172) | - | |
| Net fair value loss of derivatives | (20,736) | (10,837) | |
| Depreciation and amortisation | (2,440) | (1,063) | |
| Impairment Employee benefits expense |
(70,872) (30,829) |
- - |
|
| Other expenses | (12,672) | (4,176) | |
| Total expenses | (1,408,168) | (260,287) | |
| (Loss)/profit before tax | (1,034,814) | 431,385 | |
| Tax benefit | |||
| Income tax (expense)/benefit | (647) | 1,832 | |
| Withholding tax benefit | 83,568 | 4,400 | |
| Total tax benefit | 82,921 | 6,232 | |
| (Loss)/profit after tax | (951,893) | 437,617 | |
| (Loss)/profit attbributable to: | |||
| Equity holders of the parent entity | (177,477) | 70,271 | |
| Equity holders of other stapled entities (minority interest) | (776,783) | 362,409 | |
| Stapled security holders | (954,260) | 432,680 | |
| Net (loss)/profit attributable to other minority interests | 2,367 | 4,937 | |
| Net (loss)/profit | (951,893) | 437,617 | |
| Earnings per unit | Cents | Cents | |
| Basic earnings per unit on (loss)/profit attributable to equity holders of the parent entity |
13 | (5.69) | 2.41 |
| Diluted earnings per unit on (loss)/profit attributable to equity holders of the | |||
| parent entity | 13 | (5.69) | 2.41 |
| The above Income Statement should be read in conjunction with the accompanying notes. | |||
| Earnings per unit | |||
| Basic earnings per unit on (loss)/profit attributable to stapled security holders Diluted earnings per unit on (loss)/profit attributable to stapled security |
13 | (30.61) | 14.82 |
| holders | 13 | (30.61) | 14.82 |
DEXUS DIVERSIFIED TRUST Page 5 of 30 BALANCE SHEET AS AT 31 DECEMBER 2008
| Notes | 31 Dec 2008 | 30 Jun 2008 | |
|---|---|---|---|
| \$'000 | \$'000 | ||
| Current assets Cash and cash equivalents |
98,368 | 99,214 | |
| Receivables | 46,392 | 36,457 | |
| Derivative financial instruments | 200,165 | 191,162 | |
| Current tax assets | 6,041 | 124 | |
| Other | 15,698 | 9,372 | |
| Total current assets | 366,664 | 336,329 | |
| Non-current assets | |||
| Investment properties | 3 | 8,334,930 | 8,182,295 |
| Property, plant and equipment | 4 | 483,282 | 443,633 |
| Investments accounted for using the equity method | 5 | 130,334 | 111,946 |
| Deferred tax assets | 19,422 | 14,882 | |
| Intangible assets | 6 | 233,851 | 255,113 |
| Other | 6,493 | 4,789 | |
| Total non-current assets | 9,208,312 | 9,012,658 | |
| Total assets | 9,574,976 | 9,348,987 | |
| Current liabilities | |||
| Payables | 125,624 | 118,396 | |
| Interest bearing liabilities | 7 | 603,745 | 576,131 |
| Current tax liabilities | 1,491 | 1,019 | |
| Provisions | 140,629 | 194,314 | |
| Derivative financial instruments | 732,469 | 97,078 | |
| Other | 878 | 1,799 | |
| Total current liabilities | 1,604,836 | 988,737 | |
| Non-current liabilities | |||
| Interest bearing liabilities | 7 | 2,851,558 | 2,430,788 |
| Deferred tax liabilities | 27,598 | 76,543 | |
| Provisions | 10,929 | 9,818 | |
| Other | 10,511 | 8,048 | |
| Total non-current liabilities | 2,900,596 | 2,525,197 | |
| Total liabilities | 4,505,432 | 3,513,934 | |
| Net assets | 5,069,544 | 5,835,053 | |
| Equity | |||
| Equity attributable to equity holders of the parent entity | |||
| Contributed equity | 8 | 1,437,220 | 1,297,831 |
| Reserves | (5,467) | 1,248 | |
| Undistributed income | 478,216 | 705,510 | |
| Parent entity equity holders' interest | 1,909,969 | 2,004,589 | |
| Equity attributable to equity holders of other stapled entities (minority | |||
| interest) | |||
| Contributed equity | 8 | 2,492,517 | 2,280,052 |
| Reserves | 30,767 | 49,689 | |
| Undistributed income | 429,164 | 1,294,725 | |
| Other stapled security holders' interest | 2,952,448 | 3,624,466 | |
| Stapled security holders' interest | 4,862,417 | 5,629,055 | |
| Other minority interests | 207,127 | 205,998 | |
| Total equity | 5,069,544 | 5,835,053 |
The above Balance Sheet should be read in conjunction with the accompanying notes.
DEXUS DIVERSIFIED TRUST Page 6 of 30 STATEMENT OF CHANGES OF EQUITY FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| Notes | 31 Dec 2008 \$'000 |
31 Dec 2007 \$'000 |
|
|---|---|---|---|
| Total equity at the beginning of the year | 5,835,053 | 5,704,943 | |
| Exchange differences on translation of foreign operations Impairment of intangible asset |
6 | (4,744) (20,893) |
(5,174) - |
| Net income recognised directly in equity | (25,637) | (5,174) | |
| Net (loss)/profit for the period | (951,893) | 437,617 | |
| Total recognised income and expense for the period | (977,530) | 432,443 | |
| Transactions with equity holders in their capacity as equity holders: | |||
| Contributions of equity, net of transaction costs | 8 | 351,854 | 70,687 |
| Distributions provided for or paid Transactions with other minority interest: |
9 | (132,119) | (172,992) |
| Contributions of equity, net of transaction costs | 372 | 1,690 | |
| Distributions provided for or paid Disposal of other minority interests |
9 | (8,894) - |
(8,601) (265,989) |
| Foreign currency translation reserve | 808 | 29,293 | |
| Total transactions with equity holders | 212,021 | (345,912) | |
| Total equity at the end of the period | 5,069,544 | 5,791,474 | |
| Total recognised income and expense for the period is attributable to: | |||
| Equity holders of the parent entity - DDF unitholders | (184,192) | 69,742 | |
| Equity holders of other stapled entities (minority interest) | (795,705) | 357,764 | |
| Equity holders of DEXUS Diversified Trust | (979,897) | 427,506 | |
| Other minority interests | 2,367 | 4,937 | |
| Total recognised income and expense for the period | (977,530) | 432,443 |
The above Cash Flow Statement should be read in conjunction with the accompanying notes.
DEXUS DIVERSIFIED TRUST Page 7 of 30 CASH FLOW STATEMENT FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| Notes | 31 Dec 2008 | 31 Dec 2007 |
|---|---|---|
| Cash flows from operating activities | \$'000 | \$'000 |
| Receipts in the course of operations (inclusive of GST) | 427,828 | 381,477 |
| Payments in the course of operations (inclusive of GST) | (172,263) | (136,829) |
| Interest received | 1,920 | 5,337 |
| Finance costs paid to financial institutions | (98,748) | (94,693) |
| Distributions received | - | 4,810 |
| Dividends received | - | 3,250 |
| Income and withholding taxes paid | (8,332) | (3,686) |
| Net cash inflow from operating activities | 150,405 | 159,666 |
| Cash flows from investing activites | ||
| Proceeds from sale of investment properties | 8,184 | 1,007,909 |
| Disposal of cash in Bent St Trust | - | (46) |
| Payments for capital expenditure on investment properties | (66,607) | (95,667) |
| Payments for investment properties | - | (177,226) |
| Payments for acquisition of investments net of cash | - | (253,179) |
| Payments for investments accounted for using the equity method | (14,323) | |
| Payments for property, plant and equipment | (14,337) | (28,470) |
| Payments for capital expenditure on property, plant and equipment | (83,454) | (53,527) |
| Net cash (outflow)/inflow from investing activities | (170,536) | 399,794 |
| Cash flows from financing activities | ||
| Issue of units | 301,617 | - |
| Establishment expenses and unit issue costs | (7,849) | - |
| Equity issued to other minority interests | 372 | 1,444 |
| Proceeds from borrowings | 1,256,260 | 1,278,681 |
| Repayment of borrowings | (1,412,798) | (1,708,867) |
| Distributions paid to security holders | (124,301) (4,651) |
(94,305) |
| Distributions paid to other minority interests | (8,361) | |
| Net cash inflow/(outflow) from financing activities | 8,650 | (531,408) |
| Net (decrease)/increase in cash and cash equivalents | (11,481) | 28,052 |
| Cash and cash equivalents at the beginning of the period | 99,214 | 59,603 |
| Effects of exchange rate changes on cash and cash equivalents | 10,635 | 1 |
| Cash and cash equivalents at the end of the period | 98,368 | 87,656 |
DEXUS DIVERSIFIED TRUST Page 8 of 30 CASH FLOW STATEMENT FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 1. Summary of significant accounting policies
(a) Basis of preparation
In accordance with AASB Interpretation 1002: Post-Date-of-Transition Stapling Arrangements, the entities within DXS must be consolidated. The parent entity and deemed acquirer of DIT, DOT and DXO is DDF.
The DDF Consolidated column represents the consolidated result of DDF, which comprises DDF and its controlled entities, DIT and its controlled entities, DOT and its controlled entities and DXO and its controlled entities. Equity attributable to other entities stapled to DDF is a form of minority interest in accordance with AASB 1002 and, in the DDF consolidated column, represents the equity of DIT, DOT and DXO. Other minority interests represent the equity attributable to parties external to DXS.
DEXUS Property Group stapled securities (DXS) are quoted on the Australian Stock Exchange under the code "DXS" and comprise one unit in each of DDF, DIT, DOT and DXO. Each entity forming part of DXS continues as a separate legal entity in its own right under the Corporations Act 2001 and is therefore required to comply with the reporting and disclosure requirements under the Corporations Act 2001 and Australian Accounting Standards.
DEXUS Funds Management Limited as Responsible Entity for each entity within DXS may only unstaple if approval is obtained by special resolution of the stapled security holders.
This general purpose interim financial report for the half year ended 31 December 2008 has been prepared in accordance with the requirements of the Trust's Constitution, AASB 134: Interim Financial Reporting and the Corporations Act 2001.
This financial report is prepared on the going concern basis and in accordance with historical cost conventions and has not been adjusted to take account of either changes in the general purchasing power of the dollar or changes in the values of specific assets, except for the revaluation of certain derivatives, other financial instruments and investment properties and the impairment of intangible assets and property, plant and equipment.
The financial report does not include notes of the type normally included in an annual financial report. Accordingly this report is to be read in conjunction with the annual financial report for the year ended 30 June 2008 and any public pronouncements made by DXS during the half year in accordance with the continuous disclosure requirements of the Corporations Act 2001.
The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, unless otherwise stated.
(b) Critical accounting estimates
The preparation of Financial Statements may require the use of certain critical accounting estimates and management to exercise its judgement in the process of applying the Trust's accounting policies. Other than the estimation of fair values relating to derivatives and other financial instruments, investment properties and intangible assets, no key assumptions concerning the future or other estimation of uncertainty at the reporting date have a significant risk of causing material adjustments to the Financial Statements in the next reporting period. The accounting policies followed in relation to the determination of these critical accounting estimates are the same as those applied in the Financial Statements of DDF for the year ended 30 June 2008.
Uncertainty around property valuations
The global market for many types of real estate has been severely affected by the recent volatility in global financial markets. The lower levels of liquidity and volatility in the banking sector have translated into a general weakening of market sentiment towards real estate and the number of real estate transactions has significantly reduced.
Fair value of investment property is the price at which the property could be exchanged between knowledgeable, willing parties in an arm's length transaction. A "willing seller" is not a forced seller prepared to sell at any price. The best evidence of fair value is given by current prices in an active market for similar property in the same location and condition.
The current lack of comparable market evidence relating to pricing assumptions and market drivers means that there is less certainty in regard to valuations and the assumptions applied to valuation inputs. The period of time needed to negotiate a sale in this environment may also be significantly prolonged.
The fair value of investment property has been adjusted to reflect market conditions at the end of the reporting period. While this represents the best estimates of fair value as at the balance sheet date, the current market uncertainty means that if investment property is sold in future the price achieved may be higher or lower than the most recent valuation, or higher or lower than the fair value recorded in the Financial Statements.
DEXUS DIVERSIFIED TRUST Page 9 of 30 CASH FLOW STATEMENT FOR THE HALF YEAR ENDED 31 DECEMBER 2008
(c) Rounding of amounts
The Trust is the kind referred to in Class Order 98/0100, issued by the Australian Securities and Investment Commission, relating to the rounding off of amounts in the financial report. Amounts in the financial report have been rounded off in accordance with that Class Order to the nearest thousand dollars, or in certain cases, the nearest dollar.
Note 2. Finance costs
| 31 Dec 2008 \$'000 |
31 Dec 2007 \$'000 |
|
|---|---|---|
| Interest paid/payable | 100,280 | 99,402 |
| Amount capitalised | (18,227) | (7,042) |
| Other finance costs | 1,548 | 1,672 |
| Net fair value loss of interest rate swaps | 402,216 | 50,744 |
| Total finance costs | 485,817 | 144,776 |
The average capitalisation rate used to determine the amount of borrowing costs eligible for capitalisation is 6.70% (2007: 6.13%).
DEXUS DIVERSIFIED TRUST Page 10 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 3. Investment properties
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu da te |
Co inc lud ing st all ad dit ion s |
Ind de nt ep en lua tio n d ate va |
Ind de nt ep en lua tio va n nt am ou |
Ind de nt ep en lue va r |
Co oli da ted ns bo ok lue va 31 De c 2 00 8 |
Co lida ted nso boo k v alu e 30 Ju 20 08 ne |
|---|---|---|---|---|---|---|---|---|
| \$ '00 0 |
\$ '00 0 |
\$ '00 0 |
\$ '00 0 |
|||||
| Kin Pa rk Ind ust ria l E sta te, Bo s R d, Ma NS W gs wm an oa ray on g, |
100 % |
Ma 199 0 y |
80 98 0 , |
Ju n 2 00 8 |
10 4, 00 0 |
(e ) |
99 00 0 , |
104 00 0 , |
| Ta t D istr but ion Ce ntr Lot 1, Ta Av Alt a N ort h, VIC rge e, ra en ue on , |
100 % |
Oc t 1 99 5 |
25 53 8 , |
De c 2 00 7 |
37 50 0 , |
(a ) |
32 00 0 , |
34 20 0 , |
| Ax s C te Pa rk, 164 - 1 80 Fo rst Ro ad 11 & 2 1 - 45 Gil by xes orp ora er , |
||||||||
| Ro ad 30 7 - 35 5 F tre e G ully Ro ad Mo unt W rley VIC ern ave , , , |
100 % |
Oc t 1 99 6 |
15 7, 44 1 |
Ju n 2 00 8 |
19 2, 65 0 |
( i) |
193 43 7 , |
192 65 0 , |
| oxf oxf VIC Kn ield In du str ial Es tat 20 He nde n R d, Kn ield e, rso oa , |
100 % |
Au 199 6 g |
312 30 , |
Ju n 2 00 6 |
37 05 0 , |
( f) |
35 34 4 , |
35 30 0 , |
| 12 Fre de rick St St Leo rds NS W t, ree na , |
% 100 |
Ju l 20 00 |
25 59 1 , |
Ju n 2 00 7 |
38 00 0 , |
( f) |
05 37 6 , |
37 00 0 , |
| 40 Ta lav Ro ad No rth Ry de NS W era , , |
100 % |
Oc t 2 00 2 |
112 33 , |
De c 2 00 6 |
31 20 0 , |
( d) |
31 00 0 , |
33 91 0 , |
| 2 A lsp Pla Ea ste Cre ek NS W ec ce rn , , |
100 % |
Ma r 2 004 |
23 62 0 , |
De c 2 00 8 |
24 80 0 , |
( f) |
24 80 0 , |
24 80 0 , |
| Re dw d G ard s I nd ust ria l E sta te Sta s 3 5, 6 & 7 d L ot 4, oo en ge an , |
||||||||
| Din ley Vic g , |
100 % |
De c 1 994 |
26 75 1 , |
Ju n 2 00 8 |
30 25 0 , |
(e ) |
30 00 0 , |
30 25 0 , |
| t S Sy NS 44 Ma rke tre et, dn W ey , |
100 % |
Se 198 7 p |
18 0, 07 5 |
Ju n 2 00 8 |
22 5, 00 0 |
(e ) |
21 8, 00 0 |
22 5, 00 0 |
| 8 N ich ols Str Me lbo VIC eet on urn e, , |
100 % |
No v 1 99 3 |
70 09 2 , |
De c 2 00 7 |
10 6, 50 0 |
(e ) |
99 24 6 , |
99 00 0 , |
| 130 G St t & 10 5 P hill ip Str t, Pa tta NS W eo rge ree ee rra ma , |
100 % |
Ma 199 7 y |
10 0, 83 9 |
De c 2 00 8 |
90 00 0 , |
(a ) |
90 00 0 , |
92 00 0 , |
| Flin de Ga te Co lex 172 Fl ind St t & 18 9 F lind La rs mp ers ree ers ne , , |
||||||||
| Me lbo VIC urn e, |
100 % |
Ma r 1 99 9 |
142 16 , |
De c 2 00 8 |
150 25 , |
( i) |
25 150 , |
21 35 0 , |
| 38 3 - 39 5 K ent St t, Sy dn NS W ree ey , |
100 % |
Se 198 7 p |
10 6, 28 2 |
Ju n 2 00 8 |
15 3, 00 0 |
( f) |
139 00 0 , |
153 00 0 , |
| 14 Mo St Ca nbe AC T** t, ore ree rra , |
100 % |
Ma 20 02 y |
804 37 , |
De c 2 00 7 |
49 50 0 , |
(a ) |
46 70 1 , |
46 50 0 , |
| 1 Sy dn CB D F loo r S ey pac e |
9% | Ju l 20 00 |
19 6 |
n/a | - | - | 196 | 2, 174 |
| We stf ield W hitf ord Ci ty Sh ing Ce ntr e M ion & Wh itfo rds op p arm |
||||||||
| 2 Av Hil lary WA en ue s, , |
50 % |
Oc t 1 984 |
13 0, 92 7 |
Ju n 2 00 7 |
25 2, 35 0 |
( f) |
25 5, 1 77 |
25 35 0 5, |
| 2 We stf ield W hitf ord s A Lo t 6 En de Ro ad Hil lary WA ve nue avo ur s, , |
50 % |
De c 1 992 |
5, 50 6 |
Ju n 2 00 7 |
24 65 0 , |
( f) |
24 65 0 , |
24 65 0 , |
| Co s S VIC ** 34 - 6 0 L ittle llin tre et, Me lbo urn e, |
100 % |
No v 1 984 |
186 16 , |
De c 2 00 8 |
40 90 0 , |
( i) |
40 90 0 , |
41 00 0 , |
| 32 - 4 4 F lind St Me lbo VIC t, ers ree urn e, |
% 100 |
Ju n 1 99 8 |
21 33 1 , |
De c 2 00 8 |
38 80 0 , |
( i) |
38 80 0 , |
32 592 , |
| Flin de Ga te Ca rk, 172 - 1 89 Flin de Str eet Me lbo VIC rs rpa rs urn e, , |
100 % |
Ma r 1 99 9 |
47 32 8 , |
De c 2 00 8 |
54 60 0 , |
( i) |
54 60 0 , |
39 26 3 , |
| 38 3 - 39 5 K ent St t, Sy dn NS W ree ey , |
100 % |
Se 198 7 p |
30 25 7 , |
Ju n 2 00 8 |
65 00 0 , |
( f) |
62 00 0 , |
65 00 0 , |
| Jo hn Ma rtin 's C ark & Re tai l P laz a J oin t V ent arp ure |
1% | Se 199 4 p |
- | n/a | - | - | 100 | 100 |
| 9 S t H illie Ro ad Au bu NS W 77 - 7 rs rn, , |
10 0% |
Se 199 7 p |
39 44 1 , |
Ju n 2 00 7 |
45 25 0 , |
(a ) |
47 00 0 , |
47 28 1 , |
| 3 B kho llow Av Ba ulk ha Hil ls, NS W roo en ue m , |
10 0% |
De c 2 002 |
34 61 0 , |
Ju n 2 00 8 |
54 80 0 , |
( f) |
42 34 6 , |
44 80 0 , |
| 1 G NS ari l R d, Be lros W ga oa e, |
0% 10 |
De c 1 99 8 |
23 44 6 , |
Ju n 2 00 7 |
31 00 0 , |
( d) |
25 70 0 , |
28 80 0 , |
1 This relates to heritage floor space retained following the disposal of 1 Chifley Square, Sydney. During the interim period a portion of this floor space was disposed of for \$ 1.4 million.
2 The valuation reflects 50 percent of the independent valuation amount.
The title to all properties is freehold, with the exception of the properties marked ** which are leasehold.
DEXUS DIVERSIFIED TRUST Page 11 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu |
Co st inc lud ing |
Ind de nt ep en |
Ind de nt ep en |
Ind de nt ep en |
Co oli da ted ns |
Co lida ted nso |
|---|---|---|---|---|---|---|---|---|
| da te |
dit ion all ad s |
tio lua n d ate va |
tio lua va n |
lue va r |
bo ok lue va |
boo k v alu e 30 Ju 20 08 ne |
||
| \$ '00 0 |
nt am ou \$ '00 0 |
31 De c 2 00 8 \$ '00 0 |
\$ '00 0 |
|||||
| 2 M inn a C los Be lros NS W e, e, |
% 100 |
De c 1 99 8 |
36 03 0 , |
Ju n 2 00 7 |
35 00 0 , |
( d) |
34 28 4 , |
33 00 0 , |
| 114 - 1 20 Old Pi ttw ate r R d, Bro okv ale NS W oa , |
100 % |
Se 199 7 p |
34 92 8 , |
De c 2 00 8 |
48 00 0 , |
( f) |
48 00 0 , |
51 50 0 , |
| 145 - 1 51 Art hu r S Fle min NS W tre et, ton g , |
100 % |
Se 199 7 p |
24 83 5 , |
De c 2 00 7 |
37 90 0 , |
( i) |
32 60 0 , |
35 00 0 , |
| 43 6 - 48 4 V icto ria Ro ad Gla de svi lle, NS W , |
100 % |
Se 199 7 p |
28 62 6 , |
Ju n 2 00 7 |
53 00 0 , |
(e ) |
51 50 0 , |
55 00 0 , |
| 1 F nda tio n P lac Gr NS W tan ou e, eys es , |
100 % |
De c 2 002 |
39 28 7 , |
Ju n 2 00 8 |
48 00 0 , |
(a ) |
45 80 0 , |
48 00 0 , |
| 5 - 15 Ro be Av & 2 5 - 55 Ro ths ch ild Av Ro be se rry en ue en ue se ry, , |
Ap r 1 99 8 & |
|||||||
| NS W |
100 % |
Oc t 2 00 1 |
74 148 , |
Ju n 2 00 8 |
10 2, 70 0 |
( d) |
93 30 0 , |
102 70 0 , |
| 10 - 1 6 S h S Ry da lme NS W out tre et, re, |
% 100 |
Se 199 7 p |
156 37 , |
De c 2 00 8 |
44 00 0 , |
(e ) |
44 00 0 , |
48 00 0 , |
| 19 Ch ifle Str eet Sm ithf ield NS W y , , |
100 % |
De c 1 99 8 |
183 12 , |
Ju n 2 00 8 |
18 35 0 , |
( i) |
18 37 4 , |
18, 35 0 |
| Po und Ro ad We Da nde VIC st, no ng , |
% 100 |
Ja n 2 004 |
73 67 7 , |
De c 2 00 7 |
81 55 0 , |
(g ) |
82 00 0 , |
91 48 6 , |
| 352 M ula Ro ad Ke nsi ton VIC aca y ng , , |
100 % |
Oc t 1 99 8 |
7, 69 1 |
De c 2 00 7 |
10 00 0 , |
(a ) |
8, 20 0 |
9, 100 |
| DE XU S I nd ria l E Bo und Ro ad Lav No rth VIC ust sta te, ert ary on , , |
100 % |
Ju l 20 02 |
10 9, 27 0 |
De c 2 00 7 |
85 90 0 , |
( i) |
109 00 0 , |
81 40 0 , |
| So C 25 0 F st Ro ad uth La VI ore ra, , |
100 % |
De c 2 002 |
37 81 6 , |
Ju n 2 00 8 |
44 75 0 , |
(a ) |
48 75 8 , |
44 75 0 , |
| 15 - 2 3 W hic ker Ro ad Gil lma SA n, , |
100 % |
De c 2 002 |
20 28 2 , |
De c 2 00 8 |
26 80 0 , |
(e ) |
26 80 0 , |
25 80 0 , |
| n S Q 25 Do nki tre et, Bri sba LD ne , |
100 % |
De c 1 99 8 |
19 38 9 , |
De c 2 00 7 |
35 60 0 , |
(e ) |
33 50 0 , |
35 80 0 , |
| 52 Ho lbe che Ro ad Arn de ll P ark NS W , , |
100 % |
Ju l 19 98 |
11 37 8 , |
Ju n 2 00 8 |
13 50 0 , |
( f) |
13 51 1 , |
13, 50 0 |
| 3 - r S NS 7 Be tre et, Bla ckt W sse me ow n, |
100 % |
Ju n 1 99 7 |
11 22 0 , |
De c 2 00 8 |
9, 85 0 |
(a ) |
9, 85 0 |
11, 100 |
| 30 - 3 2 B Str eet Bla ckt NS W ess em er ow n, , |
100 % |
Ma 199 7 y |
12 44 0 , |
De c 2 00 8 |
16 30 0 , |
(e ) |
16 30 0 , |
19, 044 |
| 27 - 2 9 L ibe Ro ad Hu ntin d, NS W rty gw oo , |
100 % |
Ju l 19 98 |
108 8, |
Ju n 2 00 8 |
9, 65 0 |
(a ) |
8, 90 0 |
9, 65 0 |
| 154 O 'Ri ord Str eet Ma t, NS W an sco , |
100 % |
Ju n 1 99 7 |
11 11 1 , |
De c 2 00 8 |
15 00 0 , |
( i) |
15 00 0 , |
15, 00 0 |
| 11 Ta lav Ro ad No rth Ry de NS W era , , |
100 % |
n 2 002 Ju |
13 72 6 5, |
n 2 00 8 Ju |
16 0, 00 0 |
( f) |
150 00 0 , |
160 00 0 , |
| DE XU S I nd ust ria l E sta te, Eg ert Str eet Sil ter NS W on ve rwa , , |
100 % |
Ma 199 7 y |
183 37 , |
De c 2 00 7 |
50 00 0 , |
( i) |
45 20 0 , |
48 20 0 , |
| 23 9 - 25 1 W dp ark Ro ad Sm ithf ield NS W oo , , |
100 % |
Ma 199 7 y |
122 5, |
De c 2 00 8 |
6, 20 0 |
(a ) |
6, 20 0 |
6, 80 0 |
| 40 Bi loe la S tre et, Vil law d, NS W oo |
10 0% |
Ju l 19 97 |
6, 88 5 |
De c 2 00 8 |
7, 00 0 |
( d) |
7, 00 0 |
8, 100 |
| 114 Fa irba nk Ro ad Cla VIC ton y , , |
10 0% |
Ju l 19 97 |
15 85 1 , |
De c 2 00 8 |
15 60 0 , |
(g ) |
15 60 0 , |
16, 20 0 |
| 30 Be llric k S tre et, Ac aci a R idg Q LD e, |
10 0% |
Ju n 1 99 7 |
13 29 1 , |
Ju n 2 00 8 |
22 70 0 , |
(e ) |
21 00 0 , |
22 70 0 , |
| 68 Ha sle r R d, He rds WA oa ma n, |
10 0% |
Ju l 19 98 |
9, 74 3 |
Ju n20 08 |
17 50 0 , |
( i) |
14 30 0 , |
17, 50 0 |
| Zo Ind ust ria l E II, Ep ne po ne on e |
10 0% |
Ju l 20 06 |
12 60 8 , |
De c 2 00 8 |
8, 98 6 |
( i) |
8, 98 6 |
10, 41 7 |
| 19 de Br Sa int- Qu in F alla vie eta ent rue gn e, r |
10 0% |
Ju l 20 06 |
23 91 9 , |
De c 2 00 8 |
674 15 , |
( i) |
15 67 4 , |
18, 38 9 |
| 21 du Ch in B lan Ch lan rue em c, am p |
10 0% |
Ju l 20 06 |
23 63 0 , |
De c 2 00 8 |
13 90 5 , |
( i) |
13 90 5 , |
16, 91 3 |
| 32 de I'O nie Vil leju st ave nue cea , |
10 0% |
Ju l 20 06 |
19 40 2 , |
De c 2 00 8 |
872 11 , |
( i) |
11 87 2 , |
13, 53 3 |
| C d 'Or Se n ( 1) RN 19 ZA e L s R d, me oa rvo |
0% 10 |
Ju l 20 06 |
874 31 , |
De c 2 00 8 |
19 61 8 , |
( i) |
19 61 8 , |
21 86 7 , |
| RN 19 ZA C d e L 'Or s R d, Se n ( 2) me oa rvo |
10 0% |
Ju l 20 06 |
872 10 , |
De c 2 00 8 |
7, 21 7 |
( i) |
7, 21 7 |
7, 92 3 |
DEXUS DIVERSIFIED TRUST Page 12 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 3. Investment properties (continued)
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu da te |
Co inc lud ing st all ad dit ion |
Ind de nt ep en lua tio n d ate |
Ind de nt ep en lua tio |
Ind de nt ep en lue |
Co oli da ted ns bo ok lue |
Co lida ted nso boo k v alu e |
|---|---|---|---|---|---|---|---|---|
| s | va | va n nt am ou |
va r |
va 31 De c 2 00 8 |
30 Ju 20 08 ne |
|||
| \$ '00 0 |
\$ '00 0 |
\$ '00 0 |
\$ '00 0 |
|||||
| Im Ho lde rbu sch 3, In du str ies tra βe Su lms tra βe , , |
||||||||
| Ell hof -W ein sbe en rg |
100 % |
De c 2 00 6 |
25 31 9 , |
De c 2 00 8 |
26 93 6 , |
( i) |
26 93 6 , |
23 37 6 , |
| Sc βe hof hill tra 51 Ell ers en , |
100 % |
De c 2 00 6 |
20 97 2 , |
De c 2 00 8 |
22 58 6 , |
( i) |
22 58 6 , |
19, 53 7 |
| Sc hill tra βe 42 42 Ba hn hof str aβ e 4 4, 50 Ell hof ers a, en , , |
100 % |
De c 2 00 6 |
168 13 , |
De c 2 00 8 |
974 11 , |
( i) |
11 97 4 , |
12, 156 |
| Ge t 1 8 F Im rbe bie ried ald we ge ew |
% 100 |
De c 2 00 6 |
8, 49 2 |
De c 2 00 8 |
8, 03 0 |
( i) |
8, 03 0 |
6, 61 1 |
| Im Ste inb h 4 6, Kn etz ruc ga u , |
100 % |
De c 2 00 6 |
654 16 , |
De c 2 00 8 |
17 99 1 , |
( i) |
17 99 1 , |
17, 52 0 |
| Ca rl-L rku Str aβ e 3 Wi nke lsw 182 - 1 84 La nfe ld - 5 eve s - eg nge , , |
% 100 |
De c 2 00 6 |
16 71 8 , |
De c 2 00 8 |
17 36 1 , |
( i) |
17 36 1 , |
15, 05 9 |
| raβ Sc hne ide rst e 8 2, La nfe ld 3 nge |
100 % |
De c 2 00 6 |
9, 59 3 |
De c 2 00 8 |
144 10 , |
( i) |
10 144 , |
8, 80 9 |
| Ub de r D ing els tel le, La ed din er nge nw ge n |
100 % |
c 2 00 6 De |
142 12 , |
c 2 00 8 De |
10 63 2 , |
( i) |
10 63 2 , |
10, 72 8 |
| βe No rds tra 1, Lo ba u |
100 % |
De c 2 00 6 |
2, 04 5 |
De c 2 00 8 |
2, 31 8 |
( i) |
2, 31 8 |
1, 42 7 |
| Fo Str aβ e 6 Un rm er na , |
100 % |
De c 2 00 6 |
27 70 8 , |
De c 2 00 8 |
31 34 8 , |
( i) |
31 34 8 , |
27 29 7 , |
| βe Nie de she ime r S tra 24 Wo rm s , |
100 % |
De c 2 00 6 |
6, 58 2 |
De c 2 00 8 |
7, 98 9 |
( i) |
7, 98 9 |
6, 57 8 |
| Liv ler- / K hag -/ O slo Str aβ Du isb erp oo op en en er er e, urg |
100 % |
De c 2 00 6 |
32 84 0 , |
De c 2 00 8 |
34 72 3 , |
( i) |
34 72 3 , |
33 153 , |
| aβ Bre r R ing Ha str Be rlin -W ust ark me nse e, erm , |
100 % |
De c 2 00 6 |
17 74 7 , |
De c 2 00 8 |
18 07 3 , |
( i) |
18 07 3 , |
17, 142 |
| Th do rSt raβ Du ldo rf eo e, sse |
100 % |
De c 2 00 6 |
152 27 , |
De c 2 00 8 |
27 79 0 , |
( i) |
27 79 0 , |
25 50 9 , |
| So O Or 132 01 uth Av lan do ran ge en ue , |
100 % |
Ju n 2 00 7 |
23 63 0 , |
Ju n 2 00 8 |
30 64 6 , |
( i) |
39 47 7 , |
30 64 6 , |
| 85 74 Bo sto n C hu rch Ro ad Mil ton On tar io , , |
100 % |
De c 2 00 7 |
74 99 0 , |
Ju n 2 00 8 |
304 70 , |
( i) |
86 4 77 , |
70 304 , |
| Go r P hill ip To r & G r M rie To r O ffic e C lex ve rno we ove rno acq au we om p , 1 |
||||||||
| Sy NS 1 F Pla dn W arr er ce ey , , |
50 % |
De c 1 99 8 |
764 49 3, |
De c 2 00 8 |
68 0, 00 0 |
(a ) |
68 0, 00 0 |
744 99 3 , |
| 45 Cl St t, Sy dn NS W are nce ree ey, 1 |
100 % |
De c 1 99 8 |
22 1, 62 5 |
Ju n 2 00 7 |
26 00 0 5, |
(e ) |
27 5, 00 0 |
29 0, 163 |
| t S Sy NS 30 9 - 32 1 K tre et, dn W en ey, |
50 % |
De c 1 99 8 |
17 0, 83 9 |
De c 2 00 8 |
19 9, 25 0 |
( d) |
199 25 0 , |
21 0, 48 3 |
| 1 M t S tre et, Sy dn NS W arg are ey, |
100 % |
De c 1 99 8 |
14 4, 65 9 |
De c 2 00 7 |
20 0, 00 0 |
(a ) |
185 00 0 , |
194 00 0 , |
| ia C r S Sy NS Vic tor s 6 0 M ille tre et, No rth dn W ros ey, 1 |
100 % |
De c 1 99 8 |
954 10 5, |
De c 2 00 8 |
12 4, 80 0 |
( f) |
124 80 0 , |
110 06 8 , |
| Th e Z ith, 82 1 - 84 3 P ific Hi hw Ch ats od NS W en ac g ay wo , , |
50 % |
De c 1 99 8 |
10 9, 97 7 |
Ju n 2 00 7 |
13 0, 00 0 |
(a ) |
120 00 0 , |
130 00 0 , |
| 0 S t G Wo od sid e P laz 24 s T Pe rth WA a, eo rge err ace , , |
0% 10 |
Ja n 2 00 1 |
094 24 0, |
Ju n 2 00 8 |
44 6, 50 0 |
( i) |
43 0, 00 0 |
44 6, 50 0 |
| 30 Th e B d, 30 - 3 4 H ick n R d, Sy dn NS W on so oa ey, |
10 0% |
Ma 20 02 y |
11 7, 98 6 |
De c 2 00 8 |
17 0, 00 0 |
( f) |
170 00 0 , |
179 03 6 , |
| So Co 3 S So C uth te lex out hga te Av uth te, VI ga mp en ue ga , , 1 20 1 - 21 7 E liza bet h S tre et, dn NS W |
0% 10 50 % |
Au 20 00 g Au 20 00 |
36 5, 88 8 11 59 9 |
Ju n 2 00 7 Ju n 2 00 7 |
38 0, 00 0 15 75 0 |
( i) |
37 2, 58 2 159 00 |
37 0, 00 0 164 |
| Sy ey, T |
g | 9, | 8, | ( d) |
0 , |
130 , |
||
| Ga a C 140 - 1 80 Cit Civ AC rt, Wa lk, ic, rem ou y Au str alia Sq Co lex 264 - 2 78 Ge e S tre et, Sy dn ua re mp org ey, , |
10 0% |
20 00 Au g |
43 99 9 , |
n 2 00 8 Ju |
60 00 0 , |
( i) |
54 00 0 , |
60 00 0 , |
| 1 NS W |
50 % |
Au 20 00 g |
21 0, 38 1 |
De c 2 00 7 |
31 2, 50 0 |
(e ) |
29 3, 00 0 |
30 3, 00 0 |
| 2 Lu mle Ce 88 Sh lan d S Au ckl d, Ne w Z lan d ntr ort tre et, y e, an ea |
% 100 |
Se 20 05 p |
94 69 0 , |
Ju n 2 00 8 |
12 2, 92 8 |
( i) |
12 1, 28 8 |
122 92 8 , |
1 The valuation reflects 50 percent of the independent valuation amount.
2 The property was externally valued at NZ\$155 milllion at 30 June 2008. The carrying amount of the property as at 31 December 2008 has been translated at the period end spot rate.
The title to all properties is freehold, with the exception of the properties marked ** which are leasehold.
DEXUS DIVERSIFIED TRUST Page 13 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu da te |
Co inc lud ing st all ad dit ion s |
Ind de nt ep en lua tio n d ate va |
Ind de nt ep en lua tio va n nt am ou |
Ind de nt ep en lue va r |
Co oli da ted ns bo ok lue va 31 De c 2 00 8 |
Co lida ted nso boo k v alu e 30 Ju 20 08 ne |
|---|---|---|---|---|---|---|---|---|
| \$ '00 0 |
\$ '00 0 |
\$ '00 0 |
\$ '00 0 |
|||||
| 37 65 Atl ant a I nd ust ria l D rive Atl ant a , |
100 % |
Se 20 04 p |
- | Ju n 2 00 8 |
4, 57 1 |
(c ) |
- | 4, 57 1 |
| 71 00 Hig hla nds Pa rkw Atl ta ay an , |
% 100 |
Se 20 04 p |
15 31 9 , |
Ju n 2 00 8 |
13 40 1 , |
(c ) |
17 00 3 , |
13, 40 1 |
| To Pa rk Dri Atl ant wn ve a , |
100 % |
Se 20 04 p |
6, 89 8 |
Ju n 2 00 8 |
934 8, |
(c ) |
9, 96 7 |
8, 934 |
| Wi llia Dr ive Atl ant ms a , |
100 % |
Se 20 04 p |
10 42 2 , |
n 2 00 8 Ju |
10 28 5 , |
(c ) |
12 41 3 , |
10, 28 5 |
| Sto Mo unt ain Atl ant ne a , |
100 % |
Se 20 04 p |
724 7, |
Ju n 2 00 8 |
6, 23 3 |
(c ) |
7, 81 6 |
6, 23 3 |
| MD Fo od Pa rk, Ba ltim ore |
100 % |
Se 20 04 p |
20 57 7 , |
Ju n 2 00 8 |
102 24 , |
(c ) |
29 26 6 , |
24 102 , |
| We st Nu Ba ltim rse ry, ore |
100 % |
Se 20 04 p |
8, 33 3 |
Ju n 2 00 8 |
9, 03 8 |
(c ) |
10 81 1 , |
9, 03 8 |
| Ca bot Te Ba ltim cns ore , |
100 % |
Se 20 04 p |
21 6 75 , |
Ju n 2 00 8 |
30 64 6 , |
(c ) |
5 37 38 , |
30 64 6 , |
| Gu ildf 91 12 ord Ro ad Ba ltim ore , |
100 % |
Se 20 04 p |
8, 51 7 |
Ju n 2 00 8 |
9, 55 7 |
(c ) |
13 53 2 , |
9, 55 7 |
| 81 55 Sta ton Dr ive Ba ltim y ore , |
100 % |
Se 20 04 p |
384 7, |
Ju n 2 00 8 |
9, 03 8 |
(c ) |
10 51 5 , |
9, 03 8 |
| Pa tux ent Ra Ro ad Ba ltim nge ore , |
100 % |
Se 20 04 p |
12 42 1 , |
Ju n 2 00 8 |
13 60 9 , |
(c ) |
17 74 0 , |
13, 60 9 |
| Bri sto l C rt, Ba ltim ou ore |
100 % |
Se 20 04 p |
11 39 1 , |
Ju n 2 00 8 |
12 46 6 , |
(c ) |
14 60 7 , |
12, 46 6 |
| NE Ba ltim Ba ltim ore ore , |
100 % |
Se 20 04 p |
7, 79 9 |
Ju n 2 00 8 |
9, 03 8 |
(c ) |
10 79 0 , |
9, 03 8 |
| 118 1 P ort al, 183 1 P ort al & 66 15 Tri but Ba ltim ary ore , |
100 % |
Ju n 2 00 5 |
11 34 5 , |
Ju n 2 00 8 |
12 25 8 , |
(c ) |
14 60 7 , |
12, 25 8 |
| 10 Ke d C ircl Bo sto nw oo e, n |
% 100 |
Se 20 04 p |
11 44 2 , |
Ju n 2 00 8 |
10 59 6 , |
(c ) |
12 39 9 , |
10, 59 6 |
| Co e P ark Ch arl ott mm erc e , |
100 % |
Se 20 04 p |
7, 87 2 |
Ju n 2 00 8 |
9, 24 6 |
(c ) |
11 77 8 , |
9, 24 6 |
| 99 00 Bro okf ord St Ch arl t, ott ree e |
% 100 |
Se 20 04 p |
4, 27 1 |
Ju n 2 00 8 |
4, 57 1 |
(c ) |
5, 73 0 |
4, 57 1 |
| We stin ho Ch arl ott g use e , |
100 % |
Se 20 04 p |
21 46 4 , |
Ju n 2 00 8 |
25 66 0 , |
(c ) |
32 73 7 , |
25 66 0 , |
| Air rt E xch Cin cin nat i po an ge , |
100 % |
Se 20 04 p |
56 9 4, |
n 2 00 8 Ju |
532 3, |
(c ) |
3, 67 7 |
3, 532 |
| Em ire Dri Cin cin nat i p ve , |
100 % |
Se 20 04 p |
6, 55 8 |
Ju n 2 00 8 |
6, 96 0 |
(c ) |
8, 09 4 |
6, 96 0 |
| Inte tio l W Ci nci ti rna na ay, nna |
100 % |
Se 20 04 p |
10 86 6 , |
Ju n 2 00 8 |
12 25 8 , |
(c ) |
14 98 9 , |
12, 25 8 |
| Ke ntu cky Dr ive Cin cin nat i , |
100 % |
Se 20 04 p |
100 12 , |
Ju n 2 00 8 |
15 79 1 , |
(c ) |
17 69 6 , |
15, 79 1 |
| Sp ira l D rive Cin cin i nat , |
10 0% |
Se 20 04 p |
6, 28 1 |
Ju n 2 00 8 |
6, 23 3 |
(c ) |
60 6 7, |
6, 23 3 |
| Tu rfw Ro ad Cin cin nat i ay , |
10 0% |
Se 20 04 p |
5, 68 7 |
Ju n 2 00 8 |
5, 29 8 |
(c ) |
5, 88 2 |
5, 29 8 |
| 124 Co Cin cin i nat mm erc e, |
10 0% |
Se 20 04 p |
2, 45 3 |
Ju n 2 00 8 |
2, 59 7 |
(c ) |
3, 195 |
2, 59 7 |
| Ke d R d, Cin cin nat i nw oo oa |
10 0% |
Se 20 04 p |
20 02 8 , |
Ju n 2 00 8 |
21 81 6 , |
(c ) |
23 55 7 , |
21 81 6 , |
| La ke Fo t D rive Cin cin i nat res , |
10 0% |
Se 20 04 p |
12 76 2 , |
Ju n 2 00 8 |
14 64 8 , |
(c ) |
16 69 4 , |
14, 64 8 |
| Cin Wo rld Pa rk, cin nat i |
% 100 |
Se 20 04 p |
192 13 , |
Ju n 2 00 8 |
13 24 5 , |
(c ) |
16 09 4 , |
13, 24 5 |
| Eq uity /W est be lt/D ivid d, Co lum bus en |
10 0% |
Se 20 04 p |
39 36 5 , |
Ju n 2 00 8 |
554 41 , |
(c ) |
47 23 6 , |
41 554 , |
| l S Co 27 00 Inte tio tre et, lum bus rna na |
0% 10 |
Se 20 04 p |
4, 64 8 |
Ju n 2 00 8 |
194 5, |
(c ) |
5, 82 7 |
5, 194 |
| 38 00 Tw in C ks Dri Co lum bus ree ve , |
10 0% |
Se 20 04 p |
4, 94 5 |
Ju n 2 00 8 |
714 5, |
(c ) |
7, 114 |
5, 714 |
| SE Co lum bus Co lum bus , |
10 0% |
Se 20 04 p |
14 24 7 , |
Ju n 2 00 8 |
155 12 , |
(c ) |
13 46 8 , |
12, 155 |
| Arl ing ton Da llas , |
10 0% |
Se 20 04 p |
9, 03 8 |
Ju n 2 00 8 |
9, 35 0 |
(c ) |
11 35 3 , |
9, 35 0 |
| 190 0 D ip lom Dri Da llas at ve , |
10 0% |
Se 20 04 p |
4, 76 7 |
Ju n 2 00 8 |
4, 25 9 |
(c ) |
4, 68 8 |
4, 25 9 |
| 20 55 Dip lom at Dri Da llas ve , |
10 0% |
Se 20 04 p |
3, 78 3 |
Ju n 2 00 8 |
3, 01 3 |
(c ) |
4, 36 9 |
3, 01 3 |
DEXUS DIVERSIFIED TRUST Page 14 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu da te |
Co st inc lud ing dit ion all ad s |
Ind de nt ep en tio lua n d ate va |
Ind de nt ep en tio lua va n nt am ou |
Ind de nt ep en lue va r |
Co oli da ted ns bo ok lue va 31 De c 2 00 8 |
Co lida ted nso boo k v alu e 30 Ju 20 08 ne |
|---|---|---|---|---|---|---|---|---|
| \$ '00 0 |
\$ '00 0 |
\$ '00 0 |
\$ '00 0 |
|||||
| 14 13 Bra dle La Da llas ne y , |
% 100 |
Se 20 04 p |
3, 23 5 |
Ju n 2 00 8 |
2, 80 5 |
(c ) |
3, 36 3 |
2, 80 5 |
| No rth La ke, Da llas |
100 % |
Se 20 04 p |
185 10 , |
Ju n 2 00 8 |
12 46 6 , |
(c ) |
15 43 0 , |
12, 46 6 |
| 5 A irlin e D rive Da llas 55 , |
% 100 |
Se 20 04 p |
6, 83 3 |
Ju n 2 00 8 |
6, 64 9 |
(c ) |
7, 41 2 |
6, 64 9 |
| 45 5 A irlin e D rive Da llas , |
100 % |
Se 20 04 p |
3, 23 7 |
Ju n 2 00 8 |
532 3, |
(c ) |
4, 45 3 |
3, 532 |
| Hil lgu ard Da llas , |
% 100 |
Se 20 04 p |
9, 42 7 |
Ju n 2 00 8 |
10 07 7 , |
(c ) |
10 80 4 , |
10, 07 7 |
| Cr 110 11 Re est Dr ive Da llas ge ncy , |
100 % |
Se 20 04 p |
7, 55 6 |
Ju n 2 00 8 |
8, 20 7 |
(c ) |
7, 40 4 |
8, 20 7 |
| Ea st C olli nd Da llas , |
100 % |
Se 20 04 p |
3, 76 6 |
Ju n 2 00 8 |
3, 74 0 |
(c ) |
4, 197 |
3, 74 0 |
| / 1 0 S 36 01 Ea st Pla 00 hilo h, Da llas no |
100 % |
Se 20 04 p |
13 70 5 , |
Ju n 2 00 8 |
18 43 9 , |
(c ) |
19 09 6 , |
18, 43 9 |
| Ea st Pla Pa rkw Da llas no ay, |
100 % |
Se 20 04 p |
22 20 3 , |
Ju n 2 00 8 |
25 45 2 , |
(c ) |
29 38 1 , |
25 45 2 , |
| 82 0 - 86 0 A F, Da llas ve nue |
100 % |
Se 20 04 p |
7, 48 6 |
Ju n 2 00 8 |
6, 23 3 |
(c ) |
7, 73 6 |
6, 23 3 |
| 10t h S tre et, Da llas |
100 % |
Se 20 04 p |
112 10 , |
Ju n 2 00 8 |
116 11 , |
(c ) |
14 04 5 , |
11, 116 |
| Ca ital Av Da llas p en ue , |
100 % |
Se 20 04 p |
604 6, |
Ju n 2 00 8 |
6, 54 5 |
(c ) |
7, 01 6 |
6, 54 5 |
| CT C @ Va lwo od Da llas , |
100 % |
Se 20 04 p |
3, 55 9 |
Ju n 2 00 8 |
155 4, |
(c ) |
4, 76 0 |
4, 155 |
| Bra ckb ill, Ha rris bu rg |
100 % |
Se 20 04 p |
314 23 , |
Ju n 2 00 8 |
21 62 3 , |
(c ) |
25 21 2 , |
21 62 3 , |
| Me cha nic sb Ha rris bu urg rg , |
100 % |
Se 20 04 p |
19 09 2 , |
Ju n 2 00 8 |
19 94 6 , |
(c ) |
25 70 7 , |
19, 94 6 |
| 18 1 F ulli Mil l R d, Ha rris bu ng oa rg |
% 100 |
Se 20 04 p |
9, 40 1 |
Ju n 2 00 8 |
103 10 , |
(c ) |
13 28 0 , |
10, 103 |
| Gle nda le, Los An les ge |
100 % |
Se 20 04 p |
53 67 7 , |
Ju n 2 00 8 |
73 75 9 , |
(c ) |
85 09 0 , |
73 75 9 , |
| 144 89 Ind Cir lce Los An les ust ry ge , |
% 100 |
Se 20 04 p |
7, 52 3 |
Ju n 2 00 8 |
12 52 3 , |
(c ) |
15 03 6 , |
12, 52 3 |
| 145 55 Alo nd / 6 53 0 A ltur Los An les ra a, ge |
100 % |
Se 20 04 p |
18 37 5 , |
Ju n 2 00 8 |
24 41 3 , |
(c ) |
29 80 7 , |
24 41 3 , |
| Sa n F do Va lley Los An les ern an ge , |
100 % |
Se 20 04 p |
15 39 8 , |
n 2 00 8 Ju |
25 97 1 , |
(c ) |
29 49 6 , |
25 97 1 , |
| Me his In du str ial, M his mp em p |
100 % |
Se 20 04 p |
9, 74 1 |
Ju n 2 00 8 |
6, 44 1 |
(c ) |
7, 83 1 |
6, 44 1 |
| 29 50 Lex ing ton Av S, Min lis en ue nea po |
100 % |
Se 20 04 p |
9, 1 55 |
Ju n 2 00 8 |
9, 36 0 |
(c ) |
10 80 4 , |
9, 36 0 |
| Mo und s V iew Min lis nea po , |
10 0% |
Se 20 04 p |
23 02 5 , |
Ju n 2 00 8 |
024 22 , |
(c ) |
22 89 3 , |
22 024 , |
| 61 05 Tre n L Min lis nto an e, nea po |
10 0% |
Se 20 04 p |
8, 86 6 |
Ju n 2 00 8 |
8, 20 7 |
(c ) |
9, 72 9 |
8, 20 7 |
| 85 75 Mo ntic ello La Min lis ne nea po , |
10 0% |
Se 20 04 p |
1, 79 2 |
Ju n 2 00 8 |
182 2, |
(c ) |
2, 61 3 |
2, 182 |
| 74 01 Ca hill Ro ad Min lis nea po , |
10 0% |
Se 20 04 p |
3, 56 8 |
Ju n 2 00 8 |
3, 27 2 |
(c ) |
3, 94 8 |
3, 27 2 |
| CT C @ Du lles No rth Vi inia ern rg , |
10 0% |
Se 20 04 p |
25 74 0 , |
Ju n 2 00 8 |
30 64 6 , |
(c ) |
30 29 0 , |
30 64 6 , |
| Ale nd ria No rth Vi inia xa ern rg , |
100 % |
Se 20 04 p |
48 89 0 , |
Ju n 2 00 8 |
153 54 , |
(c ) |
67 92 2 , |
54 153 , |
| No kes Bo ule rd, No rth Vir inia va en g |
0% 10 |
Se 20 04 p |
156 26 , |
Ju n 2 00 8 |
48 20 3 , |
(c ) |
78 23 3 , |
48 20 3 , |
| Gu ildf ord No rth Vir inia en g , |
10 0% |
Se 20 04 p |
18 25 8 , |
Ju n 2 00 8 |
22 23 1 , |
(c ) |
29 157 , |
22 23 1 , |
| Be ad e T ele No rth Vi inia au me co m, ern rg |
0% 10 |
Se 20 04 p |
33 77 9 , |
Ju n 2 00 8 |
45 71 0 , |
(c ) |
51 63 9 , |
45 71 0 , |
| Or lan do Ce ntr al Pa rk, Or lan do |
10 0% |
Se 20 04 p |
62 70 5 , |
Ju n 2 00 8 |
76 25 2 , |
(c ) |
91 51 3 , |
76 25 2 , |
| Or 75 00 Ex cha Dr ive lan do nge , |
0% 10 |
Se 20 04 p |
5, 66 2 |
Ju n 2 00 8 |
7, 37 6 |
(c ) |
8, 66 8 |
7, 37 6 |
| 105 - 1 07 So uth 41 st Av Ph nix en ue oe , |
10 0% |
Se 20 04 p |
14 77 9 , |
Ju n 2 00 8 |
173 22 , |
(c ) |
23 60 0 , |
22 173 , |
| 142 9 - 14 39 So uth 40 th Av Ph nix en ue oe , |
10 0% |
Se 20 04 p |
674 10 , |
Ju n 2 00 8 |
15 06 3 , |
(c ) |
16 98 8 , |
15, 06 3 |
DEXUS DIVERSIFIED TRUST Page 15 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu da te |
Co inc lud ing st all ad dit ion s |
Ind de nt ep en lua tio n d ate va |
Ind de nt ep en lua tio va n nt am ou |
Ind de nt ep en lue va r |
Co oli da ted ns bo ok lue va 31 De c 2 00 8 |
Co lida ted nso boo k v alu e 30 Ju 20 08 ne |
|---|---|---|---|---|---|---|---|---|
| \$ '00 0 |
\$ '00 0 |
\$ '00 0 |
\$ '00 0 |
|||||
| 103 97 We st V Bu St t, Ph nix an ren ree oe |
100 % |
Se 20 04 p |
8, 86 1 |
Ju n 2 00 8 |
15 37 5 , |
(c ) |
16 49 1 , |
15, 37 5 |
| 844 44 th Av Ph nix en ue oe , |
% 100 |
Se 20 04 p |
6, 72 9 |
Ju n 2 00 8 |
8, 41 5 |
(c ) |
9, 49 1 |
8, 41 5 |
| 22 0 S out h 9 th Str eet Ph nix oe , |
100 % |
Se 20 04 p |
7, 32 5 |
Ju n 2 00 8 |
10 49 2 , |
(c ) |
12 01 6 , |
10, 49 2 |
| 43 1 N ort h 4 7th Av Ph nix en ue oe , |
100 % |
Se 20 04 p |
6, 21 7 |
n 2 00 8 Ju |
9, 24 6 |
(c ) |
10 32 1 , |
9, 24 6 |
| 60 1 S out h 5 5th Av Ph nix en ue oe , |
100 % |
Se 20 04 p |
4, 77 2 |
Ju n 2 00 8 |
5, 92 1 |
(c ) |
6, 58 9 |
5, 92 1 |
| 100 0 S out h P ries t D rive Ph nix oe , |
100 % |
Se 20 04 p |
174 5, |
Ju n 2 00 8 |
6, 23 3 |
(c ) |
6, 77 0 |
6, 23 3 |
| 112 0 - 11 50 We st A lam ed a D rive Ph nix oe , |
100 % |
Se 20 04 p |
8, 44 5 |
Ju n 2 00 8 |
10 38 9 , |
(c ) |
11 67 7 , |
10, 38 9 |
| 185 8 E ast En to Dri Ph nix can ve oe , |
100 % |
Se 20 04 p |
4, 47 5 |
Ju n 2 00 8 |
6, 64 9 |
(c ) |
6, 79 1 |
6, 64 9 |
| 38 02 - 3 92 2 E ast Un ive rsit Dri Ph nix y ve oe , |
100 % |
Se 20 04 p |
10 30 5 , |
Ju n 2 00 8 |
11 94 7 , |
(c ) |
11 28 1 , |
11, 94 7 |
| Ch ino Riv ide ers , |
100 % |
Se 20 04 p |
6, 57 7 |
Ju n 2 00 8 |
9, 66 1 |
(c ) |
11 24 4 , |
9, 66 1 |
| Mir a L Riv ide om a, ers |
100 % |
Se 20 04 p |
10 84 3 , |
Ju n 2 00 8 |
20 77 7 , |
(c ) |
22 55 3 , |
20 77 7 , |
| On tar io, Riv ide ers |
100 % |
Se 20 04 p |
30 08 2 , |
Ju n 2 00 8 |
384 50 , |
(c ) |
49 94 2 , |
50 384 , |
| 41 90 Ea st S a A Str Riv ide ant t, na ee ers |
% 100 |
Se 20 04 p |
5, 06 1 |
Ju n 2 00 8 |
9, 35 0 |
(c ) |
9, 44 0 |
9, 35 0 |
| Ra nch o C Riv ide uca mo nga ers , |
100 % |
Se 20 04 p |
22 46 6 , |
Ju n 2 00 8 |
37 91 8 , |
(c ) |
37 05 9 , |
37 91 8 , |
| 120 00 Je Co Riv ide urt rse ers y , |
% 100 |
Se 20 04 p |
4, 49 2 |
Ju n 2 00 8 |
7, 68 8 |
(c ) |
6, 76 3 |
7, 68 8 |
| Air Ro ad Sa n D ieg wa y o , |
100 % |
Se 20 04 p |
9, 75 0 |
Ju n 2 00 8 |
10 38 9 , |
(c ) |
12 73 1 , |
10, 38 9 |
| 582 3 N Dr ive Sa n D ieg ton ew o , |
100 % |
Se 20 04 p |
17 06 5 , |
Ju n 2 00 8 |
23 99 8 , |
(c ) |
27 71 4 , |
23 99 8 , |
| Oa Sa 22 10 k R idg e W n D ieg ay, o |
100 % |
Se 20 04 p |
173 5, |
Ju n 2 00 8 |
732 6, |
(c ) |
7, 74 4 |
6, 732 |
| Ke nt Str t, Se att le ee |
100 % |
Se 20 04 p |
29 54 5 , |
Ju n 2 00 8 |
36 36 0 , |
(c ) |
39 55 0 , |
36 36 0 , |
| So Se 26 50 7 7 9th Av uth att le en ue , |
100 % |
Se 20 04 p |
2, 77 5 |
Ju n 2 00 8 |
3, 74 0 |
(c ) |
3, 86 1 |
3, 74 0 |
| 80 05 So uth 26 6th St t, Se att le ree |
100 % |
Se 20 04 p |
314 7, |
Ju n 2 00 8 |
9, 03 8 |
(c ) |
9, 64 2 |
9, 03 8 |
| So We st Pa lm Be ach uth Fl ori da , |
100 % |
Se 20 04 p |
22 05 9 , |
Ju n 2 00 8 |
21 29 6 , |
(c ) |
23 81 6 , |
21 29 6 , |
| Ca lve rt / M 's, No rth Vi inia urr ay ern rg |
10 0% |
Se 20 04 p |
5, 51 2 |
Ju n 2 00 8 |
5, 09 0 |
(c ) |
5, 18 1 |
5, 09 0 |
| Tu ike Di str ibu tio n C ent rnp er |
10 0% |
Se 20 04 p |
22 92 1 , |
Ju n 2 00 8 |
29 91 9 , |
(c ) |
36 77 1 , |
29 91 9 , |
| 77 00 68 th Av Bro okl Pa rk en ue yn , |
10 0% |
No v 2 00 5 |
5, 79 5 |
Ju n 2 00 8 |
4, 46 7 |
(c ) |
4, 96 5 |
4, 46 7 |
| h S 75 00 We st 78t tre et, Blo ing ton om |
0% 10 |
No v 2 00 5 |
5, 53 1 |
Ju n 2 00 8 |
5, 40 2 |
(c ) |
5, 95 8 |
5, 40 2 |
| 128 5 & 13 01 Co rat e C ent Dri 123 0 & 12 70 Ea rpo er ve ga n , |
||||||||
| Ind ust ria l R d, Ea oa ga n |
100 % |
No v 2 00 5 |
19 80 7 , |
Ju n 2 00 8 |
102 16 , |
(c ) |
19 63 1 , |
16, 102 |
| 85 0 E De n A 126 0 N El lis Str t, 37 1 M r R d vo ve nue ee eye oa , |
||||||||
| Be nvi lle, Ch ica ( O'H ) nse go are |
100 % |
De c 2 00 7 |
32 35 3 , |
Ju n 2 00 8 |
30 64 6 , |
(c ) |
34 64 1 , |
30 64 6 , |
| 372 2 R ed lan ds Av Pe rris Riv ide Co unt en ue ers y , , |
10 0% |
Ja n 2 00 8 |
13 4, 08 5 |
Ju n 2 00 8 |
934 13 1, |
(c ) |
5 18 1, 36 |
13 1, 934 |
| 81 51 & 8 16 1 In ter cha Pa rkw Sa n A nto nio nge ay , |
10 0% |
Ju l 20 07 |
17 02 2 , |
Ju n 2 00 8 |
102 16 , |
(c ) |
22 26 4 , |
16, 102 |
| Co I a nd II, 54 11 Inte 10 Ea nd 122 8 C rsto rst ate st a rne ne orn erw ay Bo ule rde Sa n A nio nto va , |
100 % |
20 07 Au g |
16 49 6 , |
n 2 00 8 Ju |
13 92 0 , |
(c ) |
17 45 9 , |
13, 92 0 |
Note 3. Investment properties (continued)
| (a ) Pro rtie pe s |
Ow rsh ip ne |
Ac isit ion qu da te |
Co inc lud ing st all ad dit ion s |
Ind de nt ep en lua tio n d ate va |
Ind de nt ep en lua tio va n nt am ou |
Ind de nt ep en lue va r |
Co oli da ted ns bo ok lue 31 va De c 2 00 8 |
Co lida ted nso boo k v alu e 30 Ju 20 08 ne |
|---|---|---|---|---|---|---|---|---|
| \$ '00 0 |
\$ '00 0 |
\$ '00 0 |
\$ '00 0 |
|||||
| 302 d 4 02 Ta Ro ad Po rt o f S An ton io an ym an an , |
100 % |
Oc t 2 00 7 |
594 17 , |
Ju n 2 00 8 |
19 84 2 , |
(c ) |
27 33 9 , |
19, 84 2 |
| 180 3 G dst d A Ala Do Sa n A nio nto ran an ve nue mo wn s, , |
100 % |
Au 20 07 g |
193 11 , 28 78 7 , |
Ju n 2 00 8 |
116 11 , 30 95 8 , |
(c ) |
12 48 0 , |
11, 115 30 95 7 , |
| To tal in ies stm t p ert ve en rop |
6, 44 6, 60 7 |
8, 147 09 6 , |
8, 33 4, 93 0 |
8, 182 29 5 , |
(a) Colliers International (b) Landmark White (c) Cushman & Wakefield (d) Jones Lang LaSalle (e) Knight Frank Valuations (f) FPD Savills (g) M3 Property (h) Weiser Realty Advisors (USA) (i) CB Richard Ellis
Valuation basis
The basis of valuation of investment properties is fair value, being the amounts for which the assets could be exchanged between knowledgeable willing parties in an arm's length transaction, based on current prices in an active market for similar properties in the same location and condition and subject to similar leases. Properties independently valued in the last 12 months were based on independent assessments by a member of the Australian Property Institute, the New Zealand Institute of Valuers, the Appraisal Institute in the United States of America, the French Real Estate Valuation Institution or the Society of Property Researchers, Germany or the Appraisal Institute in Canada.
Disposals
3765 Atlanta Industrial Drive, Atlanta
On 30 October 2008, the Atlanta Industrial property located on 3765 Atlanta Industrial Drive, Atlanta, GA was disposed of for \$6.8 million (US\$4.7 million).
Sydney CBD Floor Space
On 1 October 2008, DDF sold 3,593 square meters of its Sydney CBD Floor Space (359 square meters remaining) for \$1.4million.
DEXUS DIVERSIFIED TRUST Page 17 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 3. Investment properties (continued)
(b) Reconciliation
| De 3 1 2 0 0 8 c |
3 0 Ju 2 0 0 8 n |
|
|---|---|---|
| \$ '0 0 0 |
\$ '0 0 0 |
|
| Ca f ing t a t t he be inn ing t he io d rry am ou n g o p er |
5 8, 1 8 2, 2 9 |
8, 5 8 5, 7 0 3 |
| A d d i ion t s |
3 5, 2 1 1 |
1 1 2, 9 2 3 |
| Ac is i t ion q s u |
- | 3 1 7, 7 6 5 |
| fer fro / ( ) Tra to ty, lan t a d e ip t ns m p rop er p n q u me n |
3 3, 1 1 7 |
( ) 2, 3 7 6 |
| Le inc ive t as e en s |
3 1, 8 0 0 |
4 9, 9 6 2 |
| Am t isa t ion f lea inc t ive or o se en s |
( ) 2 2, 6 1 8 |
( 4 2, 0 3 4 ) |
| Re t s tra ig h t l in ing n |
2, 1 1 2 |
3, 5 3 6 |
| D isp ls os a |
( 7, 6 4 8 ) |
( 7 3 7, 4 5 7 ) |
| 1 fer Tra to i ty te d inv tm t ns eq u ac co un es en |
- | ( 8 ) 5 4, 4 7 |
| Ne t ( los ) /g in fro fa ir v lue d j tm ts s a m a a us en |
( 7 0 2, 1 7 2 ) |
1 8 4, 4 4 4 |
| Fo ig ha in / ( los ) for ig tra la t ion re n e xc ng e g a s on e n c urr en cy ns |
7 8 2, 8 3 3 |
( 2 3 5, 6 9 3 ) |
| Ca ing he d o f t he io d nt t t rry am ou a en p er |
8, 3 3 4, 9 3 0 |
8, 1 8 2, 2 9 5 |
1 On 15 October 2007, the Bent Street Trust was transferred to equity accounted investments due to sale of 31.8 percent to DEXUS Wholesale Property Fund (DWPF)
DEXUS DIVERSIFIED TRUST Page 18 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 4. Property, plant and equipment
(a) Property plant and equipment
31 December 2008
| Construction | freehold | IT and | ||
|---|---|---|---|---|
| in progress | buildings | office | Total | |
| \$'000 | \$'000 | \$'000 | \$'000 | |
| Opening balance as at 1 July 2008 | 220,062 | 217,470 | 6,101 | 443,633 |
| Additions | 87,584 | 14,749 | 948 | 103,281 |
| Foreign exchange differences on foreign currency translation | 42,428 | - | - | 42,428 |
| Depreciation charge | - | (1,129) | (1,028) | (2,157) |
| Impairment | (47,550) | (23,236) | (70,786) | |
| Transfer (to)/from investment properties | (33,117) | - | - | (33,117) |
| Closing balance as at 31 December 2008 | 269,407 | 207,854 | 6,021 | 483,282 |
| Cost | 316,957 | 237,941 | 7,634 | 562,532 |
| Accumulated depreciation | - | (6,851) | (1,613) | (8,464) |
| Impairment | (47,550) | (23,236) | - | (70,786) |
| Net book value as at 31 December 2008 | 269,407 | 207,854 | 6,021 | 483,282 |
| 30 June 2008 | Land and | |||
|---|---|---|---|---|
| Construction | freehold | IT and | ||
| in progress | buildings | office | Total | |
| \$'000 | \$'000 | \$'000 | \$'000 | |
| Opening balance as at 1 July 2007 | 181,919 | 132,102 | - | 314,021 |
| Additions | 141,436 | 43,177 | 6,686 | 191,299 |
| Foreign exchange differences on foreign currency translation | (9,227) | - | - | (9,227) |
| Depreciation charge | - | (2,211) | (585) | (2,796) |
| Disposal of interest | (49,222) | (2,818) | - | (52,040) |
| Transfer (to)/from investment properties | (44,844) | 47,220 | - | 2,376 |
| Closing balance as at 30 June 2008 | 220,062 | 217,470 | 6,101 | 443,633 |
| Cost | 220,062 | 223,192 | 6,686 | 449,940 |
| Accumulated depreciation | - | (5,722) | (585) | (6,307) |
| Net book value as at 30 June 2008 | 220,062 | 217,470 | 6,101 | 443,633 |
(b) Non-current assets pledged as security
Refer to note 7 for information on non-current assets pledged as security by the parent entity and its controlled entities.
Land and
DEXUS DIVERSIFIED TRUST Page 19 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
(c) Impairment
During the period, DXS carried out a review of the recoverable amount of its development properties resulting in the recognition of an impairment loss of \$70.8 million that has been recognised in the Income Statement.
The total impairment comprises \$13.2 million for Wicks Road; \$10 million for Greystanes; \$20.9 million for Atlantic Corporate Park and \$26.7 million for Summit Oaks.
Note 5. Investments accounted for using the equity method
Investments are accounted for in the consolidated Financial Statements using the equity method of accounting.
Information relating to these entities is set out below.
| Name of entity | Principal activity | Ownership interest 31 Dec 2008 |
Ownership interest 30 Jun 2008 |
31 Dec 2008 | 30 Jun 2008 |
|---|---|---|---|---|---|
| % | % | \$'000 | \$'000 | ||
| Bent Street Trust 1 | Commercial property investment | 68.2 | 68.2 | 130,334 | 111,946 |
| Total | 130,334 | 111,946 |
Movements in carrying amounts of investments accounted for using the equity method
| 31 Dec 2008 | 30 Jun 2008 |
|---|---|
| \$'000 | \$'000 |
| 111,946 | 270,155 |
| 18,361 | 67,070 |
| - | 54,478 |
| 27 | 2,467 |
| - | (12,587) |
| - | (18,054) |
| - | (210,768) |
| - | (40,815) |
| 130,334 | 111,946 |
1 On 5 February 2009 Cbus Property acquired a one-third interest in the Bent Street Trust from DOT Commercial Trust. (Refer note 11)
2 On 15 October 2007, the Bent Street Trust was transferred from investment properties due to the sale of 31.8 percent to DWPF.
DEXUS DIVERSIFIED TRUST Page 20 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 6. Intangible assets
| 31 Dec 2008 \$'000 |
30 Jun 2008 \$'000 |
|
|---|---|---|
| Management rights1 | ||
| Opening balance as at 1 July 2008 | 252,176 | - |
| Additions | - | 252,382 |
| Amortisation charge | (283) | (206) |
| Impairment | (20,893) | - |
| Closing balance as at 31 December 2008 | 231,000 | 252,176 |
| Cost | 252,382 | 252,382 |
| Accumulated amortisation | (489) | (206) |
| Accumulated impairment | (20,893) | - |
| Total management rights | 231,000 | 252,176 |
| Goodwill | ||
| Opening balance as at 1 July 2008 | 2,937 | - |
| Additions | - | 2,998 |
| Impairment | (86) | (61) |
| Closing balance as at 31 December 2008 | 2,851 | 2,937 |
| Cost | 2,998 | 2,998 |
| Accumulated impairment | (147) | (61) |
| Total goodwill | 2,851 | 2,937 |
| Total intangibles | 233,851 | 255,113 |
Management rights represent the asset management rights owned by DXH which entitle it to management fee revenue from both finite life trusts (\$9,506,906) and infinite life trusts (\$221,493,094). Those rights that are deemed to have a finite useful life, are measured at cost and amortised using the straight line method over their estimated useful lives.
Impairment of Management Rights
1
During the period, DXS carried out a review of the recoverable amount of its intangible assets resulting in the recognition in equity of an impairment loss of \$20.9 million in relation to management rights.
The value in use has been determined using management forecasts in a 5 year discounted cash flow model. Forecasts were based on projected returns of the business in light of current market conditions. Funds under management has been assumed to decline in FY09 reflecting net asset devaluations evident within the portfolio. The performance in year 5 has been used as a terminal value. The cash flows have been discounted at 8.8%.
DEXUS DIVERSIFIED TRUST Page 21 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 7. Interest bearing liabilities
| Notes | 31 Dec 2008 \$'000 |
30 Jun 2008 \$'000 |
|
|---|---|---|---|
| Current | |||
| Secured | |||
| Commercial mortgage backed securities | (a) | 500,000 | 500,000 |
| Bank loans | (d) | 104,803 | 79,208 |
| Total secured | 604,803 | 579,208 | |
| Deferred borrowing costs | (1,058) | (3,077) | |
| Total current liabilities - interest bearing liabilities | 603,745 | 576,131 | |
| Non-current | |||
| Secured | |||
| Bank loans | (d), (e) | 327,095 | 235,725 |
| Total secured | 327,095 | 235,725 | |
| Unsecured | |||
| US senior notes | 577,368 | 415,541 | |
| Bank loans | (b), (c) | 1,496,425 | 1,328,060 |
| Medium term notes | 457,538 | 455,425 | |
| Preference shares | (g) | 134 | 96 |
| Total unsecured | 2,531,465 | 2,199,122 | |
| Deferred borrowing costs | (7,002) | (4,059) | |
| Total non-current liabilities - interest bearing liabilities | 2,851,558 | 2,430,788 | |
| Total interest bearing liabilties | 3,455,303 | 3,006,919 |
DEXUS DIVERSIFIED TRUST Page 22 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 7. Interest bearing liabilities (continued)
Financing arrangements
| 31 Dec 2008 | ||||||
|---|---|---|---|---|---|---|
| Available | \$'000 | \$'000 | ||||
| Type of Facility | Note | Currency | Security | Maturity date | Utilised | Facility Limit |
| Commercial mortgage backed securities | (a) | AUD | Secured | Apr-09 | 500,000 | 500,000 |
| US senior notes | USD | Unsecured | Feb-11 to Mar-17 | 577,368 | 577,368 | |
| Medium term notes | AUD | Unsecured | Feb-10 to Feb-11 | 450,000 | 450,000 | |
| USD | Unsecured | Sep-10 | 7,538 | 7,538 | ||
| Multi-option revolving credit facilities | (b) | Multi currency Unsecured | Dec-10 to Dec-13 | 966,589 | 1,355,710 | |
| Syndicated revolving credit facility | (c) | Multi currency Unsecured | Mar-10 to Sep 10 | 529,836 | 603,118 | |
| Bank debt - secured | (d) | USD | Secured | Mar-09 to Jan-15 | 107,129 | 107,129 |
| (e) | USD | Secured | Sep-11 | 324,769 | 324,769 | |
| (f) | AUD | Secured | Jul-11 | - | 250,000 | |
| Total | 3,463,229 | 4,175,632 | ||||
| Bank guarantee utilised | 8,722 | |||||
| Unused at balance date | 703,681 |
DDF's unsecured borrowing facilities and notes are supported by DXS' guarantee arrangements, and have negative pledge provisions which limit the amount and type of encumbrances that the Trust can have over its assets and ensures that all senior unsecured debt ranks pari-pasu.
The current debt facilities will be refinanced as at / or prior to their maturity.
(a) Commercial mortgage backed securities
The commercial mortgage backed securities (CMBS) are secured by mortgages over seven investment properties of DOT with a total value of \$1,984.3 million as at 31 December 2008.
The CMBS will be re-financed through two secured bank facilities for \$250 million each. The facilities will be secured over four investment properties of DOT and one investment property of DDF with a total value of \$1,635.8 million as at 31 December 2008. The facilities have an average maturity of May 2012.
(b) Multi-option revolving credit facilities
This includes 12 facilities maturing between December 2010 and December 2013 with a weighted average maturity of July 2012. The total facility limit comprises US\$120 million (A\$173.2 million) and A\$1,182.5 million. Of the total facility limit, A\$4.3 million and US\$3.1 million (A\$4.4 million) are utilised as bank guarantees for developments.
(c) Syndicated revolving credit facility
Consists of a \$300 million facility and a US\$210 million (A\$303.1 million) facility, maturing in March 2010 and September 2010 respectively.
(d) Bank loans - secured
The facilities include a total of US\$74.2 million (A\$107.1 million) of secured bank debt facilities that amortise through monthly principal and interest payments with a weighted average maturity date of March 2009. These facilities are secured by mortgages over investment properties totaling US\$175.3 million (A\$253.0 million) as at 31 December 2008.
In January 2009 US\$72.0 million was re-financed with a US\$90 million (A\$129.9 million) interest only secured bank debt facility. The facility is secured over by mortgages over investment properties totaling US\$163.3 million (A\$235.7 million) as at 31 December 2008.
(e) Bank loans - secured
A US\$225.0 million (A\$324.8 million) secured interest only bank loan maturing in September 2011 (assuming a two year extension option is executed). The current intention is to exercise the two year extension option, accordingly the facility has been classified as non-current. This facility is secured by mortgages over investment properties totaling US\$464.7 million (A\$670.8 million) as at 31 December 2008.
DEXUS DIVERSIFIED TRUST Page 23 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 7. Interest bearing liabilities (continued)
(f) Bank loans – secured
At balance date, a \$250.0 million secured facility was committed. The facility has a maturity date of July 2011 and will be secured over investment properties to the value of no more than A\$625 million to be finalised prior to first utilisation.
(g) Preferred Shares
US REIT has issued US\$92,550 (A\$133,588) of preferred shares as part of the requirement to be classified as a Real Estate Investment Trust (REIT) under US tax legislation. These preferred shares will remain on issue until such time that the Board decides that it is no longer in the company's interest to qualify as a REIT.
Note 8. Contributed equity
| 31 Dec 2008 \$'000 |
30 Jun 2008 \$'000 |
|
|---|---|---|
| (a) Contributed equity of equity holders of the parent | ||
| Opening balance at the beginning of the period | 1,297,831 | 1,151,526 |
| Issue of units | 109,661 | - |
| Distributions reinvested | 32,581 | 146,305 |
| Cost of issuing equity | (2,853) | - |
| Closing balance at the end of the period | 1,437,220 | 1,297,831 |
| (b) Contributed equity of equity holders of other stapled entities | ||
| Opening balance at the beginning of the period | 2,280,052 | 2,182,833 |
| Issue of units | 191,956 | |
| Distributions reinvested | 25,506 | 97,373 |
| Cost of issuing equity | (4,997) | (154) |
| Closing balance at the end of the period | 2,492,517 | 2,280,052 |
| 31 Dec 2008 | 30 Jun 2008 | |
| No. of securities | No. of securities | |
| (c) Number of securities on issue | ||
| Opening balance at the beginning of the period | 3,040,019,487 | 2,894,600,006 |
| Issue of units | 391,705,664 | - |
| Distributions reinvested | 45,087,887 | 145,419,481 |
| Closing balance at the end of the period | 3,476,813,038 | 3,040,019,487 |
Terms and conditions
Each stapled security ranks equally with all other stapled securities for the purposes of distributions and on termination of the Trust. Each stapled security entitles the holder to one vote, either in person or by proxy, at a meeting of each of the entities within DXS.
Distribution reinvestment plan
Under the Distribution Reinvestment Plan (DRP), stapled security holders may elect to have all or part of their distribution entitlements satisfied by the issue of new stapled securities, rather than being paid in cash.
On 29 August 2008, 45,087,887 units were issued at a unit price of \$ 1.2883 in relation to the June 2008 distribution period.
DEXUS DIVERSIFIED TRUST Page 24 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 8. Contributed equity (continued)
Approval of issues of Stapled Securities to an underwriter in connection with issues under a Distribution Reinvestment Plan
At the Extraordinary General Meeting held on 6 February 2009 for DXS, being DXFM, as responsible entity for DDF, DIT, DOT and DXO, security holders resolved to authorise DXFM, as responsible entity, to issue stapled securities, each comprising a unit in each of the above mentioned trusts (Stapled Securities), to an underwriter or persons procured by an underwriter within a period of 24 months from the date of the meeting in connection with any issue of Stapled Securities under the DXS distribution reinvestment plan.
Such an issue will not be counted for the purposes of the calculation of the Trust's annual placement limit of 15% under the ASX Listing Rules.
Note 9. Distributions paid and payable
| 31 Dec 2008 \$'000 |
31 Dec 2007 \$'000 |
|
|---|---|---|
| (a) Distribution to stapled security holders | ||
| 31 December 2008 (payable 27 February 2009) 1 | 132,119 | 172,992 |
| 132,119 | 172,992 | |
| (b) Distribution to other minority interests | ||
| DEXUS Industrial Holdings, LLC (paid) | - | 421 |
| DEXUS RENTS Trust (paid 16 October 2008) | 4,651 | 3,978 |
| DEXUS RENTS Trust (payable 16 January 2009) | 4,243 | 4,202 |
| 8,894 | 8,601 | |
| Total distributions | 141,013 | 181,593 |
| 31 Dec 2008 Cents per security |
31 Dec 2007 Cents per security |
|
| (c) Distribution rate | ||
| 31 December 2008 (payable 27 February 2009) 1 | 3.80 | 5.90 |
| Total | 3.80 | 5.90 |
(d) Franked dividends
The franked portions of the final dividend recommended for the year ended 30 June 2009 will be franked out of existing franking credits or out of franking credits arising from the payment of income tax in the year ended 30 June 2009.
1 The current period distributions represent 70% of FFO (refer Directors' Report page 1) and is in accordance with the new distribution policy announced at the Annual General Meeting on 29 October 2008 and is based on the number of units on issue at 31 December 2008.
DEXUS DIVERSIFIED TRUST Page 25 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
| 31 Dec 2008 | 31 Dec 2007 | |
|---|---|---|
| \$'000 | \$'000 | |
| Franking credits | ||
| Opening balance at the beginning of the period | 14,139 | 3,512 |
| Franking credits arising during the period on payment of tax at 30 percent | 5,976 | 2,021 |
| Franking credits arising from receipt of dividends | - | 1,393 |
| Franking debits arising from payment of dividends | - | (2,390) |
| Closing balance at the end of the period | 20,115 | 4,536 |
Note 10. Contingent liabilities
Details and estimates of maximum amounts of contingent liabilities are as follows:
| 31 Dec 2008 | 30 Jun 2008 | |
|---|---|---|
| \$'000 | \$'000 | |
| Bank guarantees in respect of variations and other financial risks | ||
| associated with the development of: | ||
| 60 Miller Street, North Sydney, NSW | 496 | 496 |
| Atlantic Corporate Park, Sterling, Virginia, USA | 2,217 | 1,596 |
| The Titan Industrial Portfolio | 985 | 709 |
| Bligh Street, Sydney, NSW 1 | 3,820 | 3,820 |
| Beaumeade, Ashburn, Northern Virginia, USA | 1,204 | - |
| Total contingent liabilities | 8,722 | 6,621 |
1 Bank guarantee held in relation to an equity accounted investment. (Refer note 5)
The Trust together with DIT, DOT and DXO is also a guarantor of a A\$300.0 million and US\$210.0 million syndicated bank debt facility and a total of A\$1,182.5 million and US\$120.0 million (A\$173.2 million) of bank bi-lateral facilities, a total of A\$450.0 million of medium term notes and a total of US\$400.0 million (A\$577.4 million) of privately placed notes, which have all been negotiated to finance the Trust and other entities within DXS. The guarantees have been given in support of debt outstanding and drawn against these facilities.
The guarantees are issued in respect of the Trust and do not constitute an additional liability to those already existing in interest bearing liabilities on the Balance Sheet.
The Directors of the Responsible Entity are not aware of any other contingent liabilities in relation to the Trust, other than those disclosed in the Financial Statements, which should be brought to the attention of security holders as at the date of completion of this report.
Note 11. Events occurring after reporting date
On 5 February 2009 Cbus Property acquired a one-third interest in the Bent Street Trust from DOT Commercial Trust for consideration equivalent to one-third of the development costs incurred to date. Cbus will then participate in the development on the same cost and risk basis as DXS and DWPF. In addition, the joint venture includes a provision for Cbus Property to make a performance based payment to DXS on development completion.
DXS has also granted DWPF, who own a 31.8% interest, an option on similar terms to increase their ownership in the venture by approximately 1.5%, thus regularising interests to three equal shares.
Since 31 December 2008, other than the matter discussed above, the directors of the Responsible Entity are not aware of any matter or circumstance not otherwise dealt with in their report or the Financial Statements that has significantly or may significantly affect the operations of DXS, the results of those operations, or state of the DXS' affairs.
DEXUS DIVERSIFIED TRUST Page 26 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 12. Segment information
Business segments
The Trust operates in the following segments:
(a) Retail - investment in the retail property sector;
(b) Office and car park - investment in the office and car park property sectors; and
(c) Industrial - investment in the industrial property sector.
| Retail | Office | Industrial | Eliminations / | Consolidated | |
|---|---|---|---|---|---|
| 31 December 2008 | & Car Park | unallocated | |||
| \$'000 | \$'000 | \$'000 | \$'000 | \$'000 | |
| Property revenue | 11,200 | 161,472 | 171,040 | (945) | 342,767 |
| Management fee income | - | - | - | 28,333 | 28,333 |
| Interest revenue | 184 | 470 | 428 | 905 | 1,987 |
| Share of net profits / (losses) of associates accounted | |||||
| for using the equity method | - | 27 | - | - | 27 |
| Net gain on sale of investment properties | - | (541) | 104 | - | (437) |
| Net foreign exchange gain / (loss) | - | 70 | 88 | (4) | 154 |
| Other income | - | 82 | - | 441 | 523 |
| Total segment revenue/income | 11,384 | 161,580 | 171,660 | 28,730 | 373,354 |
| Segment result attributable to stapled security | |||||
| holders | 8,297 | (95,403) | (445,711) | (421,443) | (954,260) |
| 31 December 2007 | Retail | Office & Car Park |
Industrial | Eliminations / unallocated |
Consolidated |
| \$'000 | \$'000 | \$'000 | \$'000 | \$'000 | |
| Property revenue | 24,267 | 154,138 | 160,899 | - | 339,304 |
| Interest revenue | 486 | 748 | 893 | 3,107 | 5,234 |
| Share of net profits / (losses) of associates accounted | |||||
| for using the equity method | 3,629 | (4,088) | - | 1,931 | 1,472 |
| Net gain on sale of investment properties | 1,366 | - | 5,919 | - | 7,285 |
| Net fair value gain of investment properties | 709 | 291,949 | 43,432 | - | 336,090 |
| Net foreign exchange gain / (loss) | - | (3) | 2,223 | - | 2,220 |
| Other income | 7 | 57 | 3 | - | 67 |
| Total segment revenue/income | 30,464 | 442,801 | 213,369 | 5,038 | 691,672 |
| Segment result attributable to stapled security holders |
21,832 | 375,863 | 111,817 | (76,832) | 432,680 |
DEXUS DIVERSIFIED TRUST Page 27 of 30 NOTES TO THE FINANCIAL STATEMENTS (continued) FOR THE HALF YEAR ENDED 31 DECEMBER 2008
Note 13. Earnings per unit
(a) Basic earnings per unit on (loss)/profit attributable to equity holders of the parent entity
| 31 Dec 2008 | 31 Dec 2007 | |
|---|---|---|
| cents | cents | |
| (5.69) | 2.41 | |
| (b) Diluted earnings per unit on (loss)/profit attributable to equity holders of the parent entity | ||
| 31 Dec 2008 | 31 Dec 2007 | |
| cents | cents | |
| (5.69) | 2.41 | |
| (c) Basic earnings per unit on (loss)/profit attributable to stapled security holders | ||
| 31 Dec 2008 | 31 Dec 2007 | |
| cents | cents | |
| (30.61) | 14.82 | |
| (d) Diluted earnings per unit on (loss)/profit attributable to stapled security holders | ||
| 31 Dec 2008 | 31 Dec 2007 | |
| cents | cents | |
| (30.61) | 14.82 |
(e) Reconciliation of earnings used in calculating earnings per unit attributable to equity holders of the parent entity
| 31 Dec 2008 \$'000 |
31 Dec 2007 \$'000 |
|
|---|---|---|
| Net (loss)/profit | (951,893) | 437,617 |
| Net loss/(profits) attributable to equity holders of other stapled entities (minority interests) | 776,783 | (362,409) |
| Net (profit) attributable to other minority interests | (2,367) | (4,937) |
| Net profit attributable to the unitholders of the Trust used in calculating basic and diluted earnings per unit |
(177,477) | 70,271 |
| (f) Weighted average number of units used as a denominator | ||
| 31 Dec 2008 | 31 Dec 2007 | |
| Weighted number of units outstanding used in calculation of basic earnings per unit | 3,117,484,218 | 2,920,052,460 |